UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-K

                                  (Mark One)
               [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d)
              OF THE SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

                  For the fiscal year ended December 31, 2001

                                       OR

             [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                For the transition period from_______ to _______

                          Commission File No. 0-20660
                              DIRECT INSITE CORP.
             (Exact name of registrant as specified in its charter)

               Delaware                               11-2895590
    (State or other jurisdiction of                 (I.R.S. Employer
     incorporation or organization)                  Identification  No.)

     80 Orville Drive, Bohemia, N.Y.                     11716
 (Address of principal executive offices)             (Zip Code)

Registrant's telephone number, including area code     (631) 244-1500

Securities registered pursuant to Section 12(b) of the Act: None Securities
registered pursuant to Section 12 (g) of the Act:

    Title of each class                Name of each exchange on which registered
    -------------------                -----------------------------------------
   Common Stock, par value $.0001                       NASDAQ

Indicate  by check  mark  whether  the  registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

As of April 12, 2002,  there were 3,259,932  shares of the  registrant's  Common
Stock  outstanding.  The  aggregate  market  value of the  Common  Stock held by
non-affiliates  was approximately  $4,563,905 based on the closing sale price of
the Common Stock as quoted on the NASDAQ on such date.



                      Direct Insite Corp. and Subsidiaries
                 Form 10-K for the Year Ended December 31, 2001

                                Table of Contents

PART I                                                                 PAGE
                                                                       ----
ITEM 1  Business                                                         1

ITEM 2  Properties                                                      11

ITEM 3  Legal Proceedings                                               11

ITEM 4  Submission of Matters to a Vote of Security Holders             11

PART II

ITEM 5  Market for Registrant's Common  Stock                           12

ITEM 6  Selected Financial Data                                         13

ITEM 7  Management's Discussion and Analysis of Financial Condition
        and Results of Operations                                       15

ITEM 7a Quantitative and Qualitative Disclosures About Market Risk      24

ITEM 8  Financial Statement                                             24

ITEM 9  Changes in and Disagreements with Accountants on Accounting
        and Financial Disclosure                                        24

PART III

ITEM 10 Directors and Executive Officers of Registrant                  25

ITEM 11 Executive Compensation                                          27

ITEM 12 Security Ownership of Certain Beneficial Owners and Management  28

ITEM 13 Certain Relationships and Related Transactions                  29

PART IV

ITEM 14 Exhibits, Financial Statement Schedules, and Reports on
        Form 8-K                                                        30

SIGNATURE                                                               33




                                     PART I
Item 1.   BUSINESS

FORWARD-LOOKING STATEMENTS

     All statements  other than  statements of historical  fact included in this
Form  10-K  including,  without  limitation,   statements  under,  "Management's
Discussion  and  Analysis of  Financial  Condition  and  Results of  Operations"
regarding the Company's financial position,  business strategy and the plans and
objectives of management for future operations, are forward-looking  statements.
When used in this Form 10-K, words such as "anticipate,"  "believe," "estimate,"
"expect," "intend" and similar expressions, as they relate to the Company or its
management,   identify  forward-looking   statements.  Such  forward  -  looking
statements are based on the beliefs of management,  as well as assumptions  made
by, and information  currently  available to, the Company's  management.  Actual
results could differ materially from those  contemplated by the  forward-looking
statements  as a  result  of  certain  factors  including  but not  limited  to,
fluctuations in future operating results, technological changes or difficulties,
management of future growth, expansion of international operations,  the risk of
errors or failures in the Company's software products, dependence on proprietary
technology,  competitive factors, risks associated with potential  acquisitions,
the ability to recruit  personnel,  and the  dependence on key  personnel.  Such
statements reflect the current views of management with respect to future events
and are subject to these and other risks, uncertainties and assumptions relating
to the operations,  results of operations,  growth strategy and liquidity of the
Company. All subsequent written and oral forward-looking statements attributable
to the Company or persons acting on its behalf are expressly  qualified in their
entirety by this  paragraph.

OVERVIEW

     The Company was organized under the name Unique Ventures,  Inc. as a "blind
pool"  public  company,  under the laws of the State of  Delaware  on August 27,
1987, and changed its name to Computer  Concepts Corp. in 1989. In March,  2000,
in an  effort  to allow  the  Company  the  opportunity  to seek new  management
perspectives  and directions,  the Chairman of the Board of Directors along with
the  President  / Chief  Executive  Officer  /  Treasurer  retired.  Mr James A.
Cannavino,  was  elected a board  member  and  Chairman  of the  Board.  Shortly
thereafter the three remaining members of the Board of Directors  resigned.  Dr.
Dennis  Murray,  president  of  Marist  College  and  Mr.  Charles  Feld,  Chief
Information  Officer of First Data  Resources  and the former Chief  Information
Officer of Delta Air Lines, were elected to the Company's board. In April, 2000,
Ms. Carla J. Stovall, the attorney general of the state of Kansas was elected to
serve as a member of the  Board.  In August,  2000,  the  shareholders  voted to
approve to change the name of the Company to Direct Insite Corp. which the Board
of Directors believed was more in line with the new direction of the Company.

     Direct  Insite  Corp.  and its  subsidiaries  (hereinafter  referred  to as
"Direct Insite" or the "Company"),  primarily operate as an application  service
provider ("ASP") which today,  markets an integrated "fee for services" offering
providing high volume  processing of  transactional  data for billing  purposes,
electronic  bill  presentation  and  payment  ("EBP&P")  as well as visual  data
analysis and  reporting  tools  delivered  via the  Internet for our  customers.
Direct  Insite's core technology is  d.b.Express?,  the proprietary and patented
management  information  tool, which provides targeted access through the mining
of large volumes of  transactional  data via the  Internet.  In 2001 the Company
acquired,  Platinum  Communications,  Inc.  ("Platinum"),  a Dallas, Texas based
company,   which  markets  its  integrated   proprietary  back  office  software
solutions, Account Management Systems ("AMS") to the telecommunications industry
either as a license or as an ASP.  The Company and  Platinum  completed a merger
under an Agreement  and Plan of Merger  ("Merger  Agreement").  Under the Merger
Agreement, a newly formed wholly owned subsidiary of the Company acquired all of
the  outstanding  common  stock of  Platinum.  Further,  as an added  source  of
revenue,  the Company,  during 2001 began providing custom engineering  services
for its customers.

                                       1



     This newly assembled  suite of services  enables Direct Insite to provide a
comprehensive Internet delivered service from the raw transaction record through
all of the internal workflow  management  processes  including an electronically
delivered invoice with customer analytics.  This comprehensive  service offering
provides back office  operations,  cuts costs and provides for improved customer
service by providing  the end  customer  with easy access to all of the detailed
information  about their bill. The Company operates fully redundant data centers
located at our main office in Bohemia,  N.Y. and in Newark,  NJ. Our facility in
New  Jersey  is  space  leased  at  the  IBM  e-business  Hosting  Center.  This
co-location / redundancy  feature  enables the Company to offer  virtually  down
time free service.

     Currently,   IBM  Global   Services,   the  Company's   largest   customer,
(representing  approximately  82.2% of year 2001 revenue)  utilizes our products
and services to allow their large enterprise  customers to mine their respective
high volume  telecommunications  data to  determine  cost  allocation  by usage,
provide for network  planning,  budgeting and the  identification of significant
trends  in  calling  patterns.   In  addition,   we  added  electronic   invoice
presentment,  payment and analysis  capabilities  to our  services  offering all
based on our d.b.Express? platform.

     Historically,  the most significant portion of the Company's operations had
been conducted through one of its subsidiaries,  Softworks,  Inc. ("Softworks").
Through  Softworks,  the  Company  developed,  marketed  and  supported  systems
management software products for corporate  mainframe data centers.  The Company
acquired  Softworks in 1993.  Softworks was wholly owned by the Company  through
June 29, 1998.  Through a series of transactions,  as described in Note 3 to the
Consolidated  Financial  Statements,  the  Company's  ownership of Softworks was
reduced  from 100% to 35% as of December  31,  1999.  Pursuant to a tender offer
made in December 1999,  the Company sold its remaining  interest in Softworks (a
total of 6,145,767  shares) to EMC  Corporation  and its subsidiary  ("EMC") for
$10.00 per share. The transaction, which was completed in January 2000, provided
aggregate cash proceeds of  $61,458,000,  and resulted in a pre-tax gain, net of
expenses, of $47,813,000 recorded in the first quarter of 2000.

     In  2000,  the  Company  began  a  marketing  initiative  known  as  Global
Telecommunications  Services ("GTS").  For a fee, this offering,  which utilized
d.b.Express would analyze long distance,  data and wireless communication needs;
assist in the  negotiation of  telecommunication  contracts and monitor  ongoing
carrier contract  compliance.  During the fourth quarter of 2001, as a result of
minimal revenue, the Company decided it would no longer market these services.

     In June 1998, the Company  acquired  certain software and related sales and
marketing  rights.  The acquired software  technology,  marketed under the trade
name Bo Dietl's One Tough ComputerCOP ("ComputerCOP"), is designed to inform non
computer  literate  parents,  guardians and alike,  what materials,  or possible
threats  to the  safety  and well  being of their  children  or others  has been
accessed over the Internet,  such as objectionable  web sites,  text,  pictures,
screens, electronic mail, etc. The Agreement also included the rights to the use
of Richard "Bo" Dietl's name in conjunction  with the promotion and  endorsement
of the software as well as  appearances  by Mr. Dietl in support of the software
in regional and national marketing  campaigns.  Mr. Dietl has been recognized as
one of the most decorated  police officers of the city of New York. In February,
2000,  the Company  sold a newly  created  wholly owned  subsidiary  with assets
consisting primarily of $20.5 million cash, the above referenced  technology and
remaining  marketing  rights,  inventory and related  receivables  for 1,775,000
shares of NetWolves Corporation (Nasdaq:  "WOLV"). The transaction was valued at
approximately  $35.5  million  and  resulted  in a  pre-tax  gain of  $8,534,000
recorded in the first quarter of 2000.

     During 1999,  the Company began to develop a multi-media  display  station,
which  combined  Internet  strategy and  e-commerce  with  multi-media  forms of
delivery,  presentation  and  interaction  with  end-users.  This Internet based
communications/advertising network was being designed by the Company to create a
means  by  which  businesses   could  promote   specific   brand/product/service
awareness.  The Company  intended to market this technology in association  with
owners and/or managers of high traffic venue areas (i.e., malls, airports, etc.)
to local,  regional and national  businesses.  From inception  through March 31,
2000,  the  Company  invested  approximately  $7,000,000  in its  marketing  and
development  efforts  (charged  to  operations  as  incurred).  As  part  of the
Company's restructuring plan (Note 14 to the Consolidated Financial Statements),
the Board of Directors  determined that it was in the Company's best interest to
immediately  cease all funding of this project.  As a result, in April 2000, the

                                       2


Company  entered into a contractual  arrangement  with an unrelated third party,
whereby the Company  transferred all of its in-process  research and development
technology  related to the multi-media  display station for the rights to 50% of
the future  profits (as defined),  if any,  from the third party's  operation or
sale  of this  technology.  All  future  costs  associated  with  any  continued
development  and  marketing  of the display  station  would be absorbed by third
party. To date, the Company has not received revenue from this transaction.

     In 1997,  the Company  created a business  unit,  "professional  services",
which primarily resold computer  hardware and for a fee, assisted in the design,
construction and installation of technology systems. In 1999, this business unit
had one major  contract,  involving two customers,  which was completed in 1999.
Historically,  net margins generated from this business unit were extremely low.
As a result, in January,  2000, the Company elected to significantly curtail the
operations of this business unit, and has further decided to completely  refrain
from any marketing of this business unit.

PRODUCTS AND SERVICES

     The Company  generates revenue from three primary  offerings:  ASP- managed
services,  which includes  d.b.Express and EBP&P, custom engineering and its AMS
suite of services.

     The Company offers, through its ASP - managed services, on fee for services
model, its customer's  analysis and reporting tools, which in turn enabled their
customers to "mine" their own data.  This service was primarily  marketed to the
telecommunications  sector.  During 2001 the Company  enhanced  this  service by
permitting  its  customers  to ability to provide  Internet  customer  care.  It
completed this suite of services by adding EBP&P.  This combined set of services
has allowed the Company to significantly expand its market, to include any large
enterprise  in any industry  that wishes to provide  their own customer  with an
electronic invoice as well as the ability to obtain reports and analysis

     Previously,  all of the  electronic  reporting  and analysis  capability of
d.b.Express  was being delivered in support of the incumbent paper based billing
system.  For  simple or low volume  detail  accounts,  electronically  delivered
invoices  are  mostly a  reproduction  of the  print  stream or what is called a
"document centric"  approach.  This system is not designed to handle high volume
detail  accounts.   We  believe  that  electronic   invoices  delivered  by  the
telecommunications  carrier to its large  enterprise  customers will require the
ability to deliver all of the line item  detail to support  the summary  billing
information as well as the tools  necessary to mine that data.  Direct  Insite's
offering to this niche market  includes the electronic  presentation of invoices
along with the tools to verify the detail behind the invoice.  The Direct Insite
offering  is a "data  centric"  solution  built on  delivering  summary  billing
information  constructed  from  the  underlying  detail  data  contained  in our
d.b.Express  database.  Thus the  supporting  detail  information,  analysis and
reporting  tools are made available to the end user thus reducing costs for both
provider and customer while improving  customer  service  through  customer self
care. We believe that this is a critical  component  and a compelling  reason to
encourage companies to adopt electronic invoice presentment

     With  respect  to this  ASP -  managed  services  offering,  Direct  Insite
generates  revenue on a per-  invoice  basis,  plus  archiving  and other  added
charges.  The Company  believes this should create a stable,  recurring  revenue
stream in the  future.  As  previously  noted,  the  Company,  during 2001 began
providing custom engineering services for its customers.

     With   respect   to   AMS,   the   company   currently   markets   to   the
telecommunications  industry as the initial and primary market for this suite of
services.  We believe we have  identified an opportunity at the  intersection of
telecommunications  back-office software and business intelligence software: the
need to provide better information  management tools for both carriers and their
large  enterprise  customers.  Direct  Insite  developed  a front end product to
integrate a  presentment  front end with  d.b.Express,  our high  volume  detail
processing,  reporting  and  analysis  backend,  to deliver a high volume  "data
centric"  solution.  With the  acquisition  of Platinum and the inclusion of the
extensive  line of  software  (AMS)  that  automate  all back  office  functions
including the  important  billing and rating  function,  Direct Insite now has a

                                       3


complete systems management  solution based on the control of a single database,
all of the  functionality  required to manage the back office  workflow  and the
high volume information  delivery system for demanding  enterprise accounts that
includes EBP&P.

     The acquisition of Platinum and their AMS carrier  management system in May
2001  provides  the  Company  with  the  complementary   software  products  and
telecommunications   industry  management  experience  to  offer  the  necessary
software   tools  to  process  the  high  volume  of  raw  switch  data  to  the
electronically presented invoice complete with data mining - all on an outsource
business model.


ASP - Managed Services

     Direct Insite offers a number of software applications,  which are marketed
as  "managed  services",  formerly  known  as the  server  farm.  The  Company's
competency  is in the area of data  mining  in  large,  complex  databases  with
hierarchical  structures and the  presentment of results in a highly  visualized
manner.  The core  technology  to its suite of  services  is  d.b.Express?.  Our
patented data base access  technology  is the host platform for the EBP&P,  data
mining and visualization, as well as call rating and billing applications.

d.b.Express

     Background

     d.b.Express  has been in development  for more than ten years.  The Windows
Version 1.0 of  d.b.Express?  was  introduced  in  December,  1993,  and the DOS
version was  introduced in late 1992.  Windows  Version 2.0, with  significantly
enhanced  functionality  based on user  feedback,  was  introduced in the second
quarter of 1994 and a Windows 95(R) Version was  introduced in the third quarter
of 1995. Windows NT(R), Internet Server and JAVA Applet versions were introduced
in 1996 and 1997.  Version 6.0 was released  during the fourth  quarter of 1999;
significant new features include increasing the ability to interactively access,
via the Internet, millions of records in a matter of seconds.

     d.b.Express is a software tool which assists end users in the retrieval and
visualization  of all types of data.  It allows  customers to access and analyze
high volumes of technical and account information. With the patented data mining
technology  found in  d.b.Express,  high  volumes  of  detailed  information  is
presented in our unique interface known as a "Filescape".  With d.b.Express, you
may create a Graph,  Report,  or simply List your  information for easy viewing.
d.b.Express  simplifies the preparation of traditional reports by giving you the
ability to view the billing  data  interactively  using  simple  point-and-click
mouse operation. With d.b.Express,  you are given the ability to drill down into
the call detail information  allowing you to identify data trends and "cause and
effect" relationships in an interactive, graphical format.

     For the Internet

     d.b.Express has overcome a major Internet problem, that of high data volume
and limited bandwidth,  currently  responsible for the lengthy delays associated
with  data  downloading.  This web  based  reporting  and  analysis  system  was
introduced to deliver all of the  functionality  of d.b.Express  for the desktop
with the advantages of managing the monthly call detail records on a centralized
information  server  that is  accessible  via the World Wide Web.  The Web based
information  delivery via the Internet is preferable to CD-ROM because,  in most
instances,  large volumes of hard drive space are required.  d.b.Express runs in
common web  browsers  such as Internet  Explorer 5.X (and newer  versions)  plus
Netscape  Navigator  4.X (and  newer  versions).  This  enables  the  ability to
interact  with and  report  on large  monthly  billing  period  data via  remote
Internet access.

     Direct Insite  provides an online,  Internet  based  service  offering that
provides the following features and functions for the end user:

                                       4



     - Summary  View of  Invoice.  Enables  the payer to view  invoices  from an
aggregate  level,  thereby  making it easier to see the total  amount due and to
download information.

     - Complex  Presentment.  (Data centric views).  Data-centricity is the main
selling point of this solution. Not only does the system offer summary views, it
also  provides  users  with  in-depth  itemizations,  single  data  points,  and
consolidation of multiple products and services.

     - Data Mining and Visualization.  Another benefit of data-centricity is the
ability to apply d.b.Express data mining technology across the entire enterprise
line  item  detail  information  not just a  single  operating  unit or  limited
geographical  area  of  the  business.   Additionally,  the  system  provides  a
significant  archiving  capability  such  that  12 to 24  months  of  historical
invoicing/charges  can be data mined for trend and  optimization  opportunities.
The results of the mining activity are presented in a highly  visualized  manner
to the user.

     - Notification.  Email  notification is used for invoice alerts,  disputes,
workflow, administration, invoice status and payment timing.

     - Multi-tiered Accounts.  Used for allocating portions of an invoice across
complex, payer organizational structures.

     - Invoice Management.  Enables the user to electronically route the invoice
through the approval  chain;  passing the  designated  portions of an invoice to
necessary  parties for  approval.  This will also  assist the user's  ability to
verify  whether the  approving se parties  have  received the invoice and if the
portion  has been  reviewed,  approved  or  disputed.  We  believe  this to be a
cost-saving feature.

     - Dispute  Management.  Includes automatic dispute resolution  enabling the
biller to establish a threshold below which a dispute is automatically cleared.

     - Payment and Remittance.  Supports  multiple  payment options such as full
payment,   schedule   payment  and  auto  payment.   The  system  also  supports
balance-forward  accounting or open invoice accounting.  Pre-scheduled  payments
are also supported by the system.

     - Billing Inquiry (or Trouble Ticket). Acts as a complaint service allowing
customers to communicate problems to the biller.

     - Report Capabilities.  Users can track orders, disputes, billing inquires,
payments  and  system  usage.  This  reporting  function  is driven by an online
analytical processing (OLAP) tool that plugs into the user's database. This text
reporting capability complements the graphical representation of results that is
the output of the d.b.Express data-mining tool.

     - Invoice Format Support.  Payers can choose how they would like to receive
their invoices,  via paper (PDF format) or electronically.  From a usability and
adoption rate perspective,  the electronic form of the invoice is presented in a
format that has a "look-n-feel"  that is identical to that the customer may have
been  receiving in hard copy format.  Options for  electronic  delivery  include
spreadsheet  format such as Microsoft Excel. This  functionality also applies to
payments since the system allows for paper or electronic receipts.

     Advantages of d.b.Express

     All Data  Indexed - Unlike  traditional  database  products,  our  software
indexes all data  relationships,  this eliminates the need to pre-determine what
questions  need to be  answered.  This  facilitates  analysis  to  discover  the
information  normally  hidden in summarized  information  and allows the user to
"drill down" to the individual records to produce results.  This is accomplished
with our unique ability to visually  present hundreds of millions of transaction
records processed into our proprietary  database.

                                       5


     Graphics  Driven - The  data is  delivered  via the  Internet  with  simple
browser  technology thus allowing any Internet user to manipulate huge databases
in seconds.

     High Power / Low Cost - d.b.Express?  enables users to analyze  millions of
records  over the  Internet  without the need to first  download  the data being
analyzed.

     Better Access to Information - d.b.Express?  improves the  accessibility of
databases created by database  management systems (DBMS) by eliminating the need
to write queries in computer code and facilitates  data searches through the use
of graphical query tools.  The Company believes that this results in more timely
and better quality business decision-making.

     Broader Access to Information. - d.b.Express?  enables a broader population
within an organization to visually and interactively mine their data without the
need or support from internal or external  management  information  system (MIS)
professionals.  d.b.Express?  performs  these tasks faster than any DBMS because
the  software  does not reread  the  database  for each task;  it only reads the
summaries it has created.

     Ease of Use -  d.b.Express?  utilizes  simple  point and click  technology,
which  enables the user to view and analyze  data to the lowest level of detail.
d.b.Express?  provides powerful desktop  functionality,  via the Internet,  that
allows the exploration of data patterns, trends, and exceptions.  Data searches,
queries  and  analyses  can  be  converted  to  sophisticated,   simple  to  use
presentations   providing   integrated  business  graphics  and  report  writing
capabilities.

     Interfaces With Leading  Databases and Other Tools - d.b.Express?  provides
direct access to leading  databases  created by DBMS vendors and can be exported
to popular spreadsheets, report writers, graphics packages and word processors.

     Integrates Data From Multiple Vendors - When d.b.Express? reads a database,
it creates its own summaries of  information  through its  proprietary  process.
Information  contained in databases is formatted into d.b.Express's  proprietary
format.  This  permits  users to access and  compare  information  contained  in
enterprise-wide  databases  created by different  vendors  simultaneously in the
d.b.Express' user-friendly environment.

     Works in Common Operating Environments - d.b.Express? operates in virtually
all file server and peer-to-peer networking environments providing secure visual
data mining functionality through Internet browsers.

     High  Processing  Speed  - Once  a  database  source  has  been  processed,
d.b.Express? employs proprietary matrix storage technology rather than rereading
each data  element in that  database.  The  elimination  of the  rereading  step
through  d.b.Express'  proprietary  process  increases  the speed of data access
enabling  ad-hoc  analysis at a rate we believe is far faster than possible with
any other system.

     Security,  Access and Storage - In order to meet the archival  requirements
of customers, the Company produces CDs of each month's billing details. In order
to provide this service, the Company has put into place two fully redundant data
centers.  The  service is  available  24 hours a day, 7 days a week,  365 days a
year.

                                       6


Disadvantages in regard to d.b.Express(TM) include the following:

     Lack of Established  User-base and Acceptance of the Product - d.b.Express?
is not yet widely used,  which may defer  acceptance.  The Company  believes its
focus on large-scale  users and its low capital and  deployment  cost could help
overcome the lack of acceptance in the market place.  There is no assurance that
the Company will be  successful  in reaching its sales plan to gain  adoption of
the technology.

     Limited  Resources  to Market and  Promote  d.b.Express?  - The Company has
limited resources with which to market and promote  d.b.Express?.  Regardless of
the  unique  patented  aspects  of the  product,  if the  Company is not able to
effectively  market  and  promote  the  usage  of the  product,  the  successful
dispersion of the product as a widely used access tool may not be achieved.

     Alternative Methods Available to Access Data and Potential New Technologies
- - d.b.Express'  access method is patented and innovative.  However,  alternative
methods for  accessing  data exist,  primarily  text based  search  engines.  We
believe  that many of the  alternative  methods  require  knowledge  of specific
database query languages. The Company is not aware of any alternative technology
which can  effect  data  searches  with the  speed,  and  without  sophisticated
programming skills, which, d.b.Express?  provides;  however, it is possible that
new  technologies   will  be  developed  which  may  effectively   compete  with
d.b.Express?.  If such new  technologies  are developed,  they could  negatively
impact the Company's ability to successfully market and promote d.b.Express?  on
the Internet.

Electronic Bill Presentment and Payment - An Added Feature

     A significant  feature within the managed  services  offering is EBP&P.  In
2001 the Company entered into the Electronic Bill Presentment & Payment services
business for the Business-to-Business ("B2B") market place with technology built
upon our d.b.Express  platform.  This extension to our core product  offering is
well positioned to solve the two critical success factors/problems as defined by
the Gartner Group that are inhibiting  growth of this market - (1) complexity of
deployment  of such  systems and (2) ability to  integrate  with a diversity  of
Accounts Payable systems. We believe that our system meets or exceeds all of the
key market requirements to address the opportunity.

     Market  research  data  published by the Gartner  Group shows the worldwide
market opportunity for EBP&P spending and the number of enterprise  collectively
associated  with such spending.  This is projected to be a high growth  industry
for the next  several  years and our product  offering is targeted  toward large
enterprise  "billers"  that do  business  with large  enterprise  "payers"  that
require a system capable of delivering  large numbers of invoices  monthly along
with the associated line item detail and not summary information.

Account Management System - "AMS"

     Direct Insite also markets  Account  Management  System  ("AMS"),  which is
marketed to  communications  carriers  as an  end-to-end  Integrated  Management
System  ("IMS")  supporting  most aspects of a Carriers'  relationship  with its
customers.  The  primary  functionalities  of AMS fall into two  major  aspects;
Billing -(the accumulation of detail transactions and service items that bill on
a recurring  basis, the pricing of those items and the generation of an invoice,
paper or  electronic,  for those items),  and  Provisioning  (the  generation of
information  utilized to enable or disable  services to  specific  customers  in
coordination with a customer order, available  communications assets and network
devices  or other  carriers  which are  utilized  to  provide  a  communications
service).   Within  AMS  is  a  secondary  offering,   Telecommunications  Asset
Management  System  ("TAMS").  TAMS is marketed to  enterprises  which are large
consumers of communications services.  Utilizing substantially the same software
assets in a  modified  presentation  environment,  TAMS  allows  the  enterprise
customer to maintain an inventory of its communications assets, manage and audit
its  relationship  with the Carriers it purchases  service from,  allocate those

                                       7



costs throughout its organization and deliver that cost allocation via Web based
reporting  tools.These  products are the result of integrating and upgrading the
software assets of Platinum with db Express data visualization  products and the
electronic  invoicing  products.  Upgrades and enhancements are being developed,
which we expect will permit all aspects of each product to be accessible via the
World Wide Web as well as  standardize  the "look and feel"  within the  product
line.  These efforts are scheduled for  completion  during the second quarter of
2002 and with substantial components already completed and generating revenue in
2001.

     The AMS  software is arranged in Modules,  a listing of each module and its
primary feature sets follows:

Carrier Business Support Systems & Operations Support Systems BSS/OSS

     AMS is an internally  developed and  maintained  system for the  enterprise
management of a Telecommunications  Carrier. It is comprised of 10 major modules
covering:  1) Customer  Service  (CSS),  2) Call  Rating  (CRS),  3)  Activation
Tracking (ATS), 4) Receivables  Management  (RMS), 5) Batch Processing (BPS), 6)
Commission Tracking (CTS), 7) Database Management (DMS), 8) Cycle Billing (CBS),
9) Debit Card  Management  (DCS),  and 10) Product  Configuration  (PCS).  These
systems each have an end-user interface and are supported by back-end processing
programs,  reports and utilities.  All system data is maintained in a Relational
Database  Management  System  (RDBMS) such as Microsoft SQL Server,  Oracle,  or
Sybase.  The database  independent AMS system utilizes a client/server  approach
operating on many  different  types of server  operating  systems and  utilizing
Windows  based  Personal  Computers  for the desktop.  AMS is a truly  scaleable
system  with the  capability  of the  RDBMSs,  which are  available  for  Novell
NetWare,  WindowsNT  Server,  UNIX operating  systems,  and Mainframe  operating
systems.

Telecommunications Asset Management System --  the Large Enterprise Solution

     TAMS  provides  Enterprises  with the command  and  control  over their own
telecom  services to place the  Enterprise  at an advantage  over their  service
providers.  TAMS not only provides  control of the invoice  collection,  it also
provides end-user customer  information  including  provisioning of new products
and services,  presentment of invoices electronically for manager level approval
and interrogation, automatic general ledger integration and payment of invoices.
TAMS also  provides the  capability to allow  Enterprises  to gain the advantage
over their suppliers by utilizing  telecommunication usage information to obtain
better  pricing  and terms of  service  from all  suppliers.  The TAMS  suite of
products is designed to assist our customers in managing their telecom usage and
related information.

     TAMS  provides  control over the monthly  validation  and approval  process
related to  telecommunications  services. By capturing the standard charges as a
baseline  inventory of services  directly  from the service  providers  prior to
billing,  Enterprises can identify  overcharging  and miss charging,  before the
monthly  invoice is approved for payment.  The added level of financial  control
provides the Enterprise with the systematic  methodology to aggressively  manage
financial health as it relates to telecommunications  cost components.  The TAMS
application  layer  provides the systematic  means to link invoiced  services to
budgeted expenditure levels.

TAMS also allows:

- -    Access to all end-user information via a Web based interface

- -    Delivery of invoices  electronically to approving  managers via a Web based
     interface

- -    Approval or "Payment" of invoices electronically via a Web based interface

                                       8



SALES AND MARKETING

     In addition  to the  Company's  internal  sales  staff,  it has three major
channels to market: direct sales, partners and agents. A technical sales support
group supports these channels.

Direct Sales

     In January 2001, the Company began to increase its direct and channel sales
resources.  As a result it employed a seasoned  executive formerly with IBM, who
has more than 20 years of sales and  management  expertise in managing  internal
sales as well as developing  new sales  channels.  The Company now employs three
full-time sales people. In addition,  Company executives are heavily involved in
both new client development and expansion of existing accounts.

Partners

     Direct Insite will pursue  relationships with companies who either provides
complementary  products  and  services  to  the  carriers,  integrated  services
providers and  enterprises  targeted by Direct Insite or provide a means for the
Company to enter new vertical markets.

Agents

     Direct  Insite has two agents on contract and  anticipates  expanding  this
network with experienced  organizations in the telecommunications  industry, who
will  assist  the  Company  in its  ongoing  efforts  to  prospect  and  qualify
opportunities   with  integrated   services   providers  and  carriers  for  the
telecommunications solutions offering.

RESEARCH AND DEVELOPMENT

     The computer  software  industry is  characterized  by rapid  technological
change, which requires ongoing development and maintenance of software products.
It is customary for modifications to be made to a software product as experience
with its use  grows or  changes  in  manufacturers'  hardware  and  software  so
require.

     The Company  believes that its research and  development  staff,  many with
extensive  experience  in the  industry,  represents a  significant  competitive
advantage. As of December 31, 2001, the Company's research and development group
consisted of 29 employees (45%).  Further,  when needed,  the Company frequently
retains the services of independent professional consultants.  The Company seeks
to recruit  highly  qualified  employees,  and its ability to attract and retain
such  employees  will be a  principal  factor in its  success in  maintaining  a
leading  technological  position.  For the three years ended  December 31, 2001,
2000, and 1999, research and development expenses were approximately  $2,734,000
$4,278,000,   and  $10,525,000,   respectively.   The  Company's   research  and
development  expenditures  relating  to its  core  technology,  d.b.Express  and
managed services were approximately $2,450,000,  $2,600,000,  and $5,650,000 for
the three  years ended  December  31,  2001,  2000 and 1999,  respectively.  The
Company  believes that  investments in research and  development are required in
order to remain competitive.

COMPETITION

     Many of the Company's  current and potential  competitors have greater name
recognition,  larger installed customer bases, longer operating  histories,  and
substantially  greater  financial,  technical and marketing  resources  than the
Company.  The Company cannot assume that current and potential  competitors will
not develop  products  that may be or may be perceived  to be more  effective or
responsive  to  technological  change than are the  Company's  current or future

                                       9



products or that the  Company's  technologies  and products will not be rendered
obsolete  by such  developments.  Increased  competition  could  result in price
reductions,  reduced margins or loss of market share,  any of which could have a
material  adverse  effect  on the  Company's  business,  operating  results  and
financial condition.

     The Company  believes  that its  primary  competitors  are  Amdocs,  Lucent
Technologies,  Daleen Technologies, ADC, InfoDirections,  Profitec, Data Beacon,
Callvision and DigiMine.

     In the area of business  intelligence  software its primary competitors are
Business Objects, Cognos and MicroStrategy.

EMPLOYEES

     The Company had 65  employees,  all in the United  States,  at December 31,
2001,  including 18 in marketing,  sales and support  services,  34 in technical
support,  (including  research and development) and 13 in corporate  finance and
administration.  The future  success of the Company will depend in part upon its
continued ability to attract and retain highly skilled and qualified  personnel.
Competition  for such  personnel  is intense,  and the  Company has  experienced
turnover  in  its  management  group.  None  of  the  Company's   employees  are
represented by a labor union.  The Company  believes that its relations with its
employees are good.

PATENTS AND TRADEMARKS

     The Company has two federally registered trademarks,  which it relies upon:
"d.b.Express?  and "dbACCEL?. In addition, the Company received a patent for the
proprietary  aspects  of its  d.b.Express  technology  in  1994,  and a  second,
expanded patent on that technology in 1995, which broadened the claims regarding
the product's graphical  interface and indexing.  No assurance can be given that
the Company's  patents and copyrights will effectively  protect the Company from
any copying or emulation of the Company's products in the future.

     Notwithstanding  the efforts the Company  takes to protect its  proprietary
rights, existing trade secret, copyright, and trademark laws afford only limited
protection.  Despite  our efforts to protect  our  proprietary  rights and other
intellectual  property,  unauthorized parties may attempt to copy aspects of our
products,   obtain  and  use  information  that  we  regard  as  proprietary  or
misappropriate our copyrights,  trademarks,  trade dress and similar proprietary
rights.  In  addition,  the  laws  of  some  foreign  countries  do not  protect
proprietary  rights to as great an extent as do the laws of the  United  States.
Our means of protecting our proprietary rights may not be adequate. In addition,
our competitors might independently  develop similar technology or duplicate our
products or circumvent any patents or our other intellectual property rights.

Item 2.         PROPERTIES

     The Company  currently  maintains leased facilities in the locations listed
below:




Description             Location       Square Footage     Lease term        Annual Rental Cost
- -----------             --------       --------------     ----------        ------------------
                                                                        
Corp Headquarters       Bohemia, NY        10,000        7/1/94 - 6/30/02        $201,600
Texas office            Dallas, TX          3,000       8/15/01 - 8/31/06         $74,000
Co-location facility    Newark, NJ         Note 1        2/1/01 - 1/31/04        $235,200

<FN>
Note 1. The Company is obligated under the terms of an agreement with its major
customer to maintain its redundant / co-location IBM site. The redundant
facility provides the Company with, among other things, switches, routers,
racks, connections to Internet network access points, at a variety of
bandwidths, various levels on monitoring, and access to problem management
support.
</FN>


     The Company has an option to extend its lease in Bohemia,  New York for two
years.

                                       10



Item 3.  LEGAL PROCEEDINGS

     There are no material  pending legal  proceedings to which the Company is a
party or of which any of its property is the subject.


Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     No matters  were  submitted  to a vote of  shareholders  during the quarter
ended December 31, 2001.





                                    PART II

Item 5.         MARKET FOR REGISTRANT'S COMMON STOCK

        The Company's common stock has been traded on NASDAQ SmallCap market
since September 23, 1992. The following table sets forth the high and low sales
prices for the Company's common stock by the fiscal quarters indicated, as
adjusted to reflect our one-for-fifteen reverse stock split on May 7, 2001.



                                       High             Low
                                       ----             ---
                                                
2000:
    First Quarter                     $40.310         $22.035
    Second Quarter                     22.500          10.320
    Third Quarter                      16.875          10.320
    Fourth Quarter                     15.938           4.699

2001:
    First Quarter                       7.035           3.285
    Second Quarter                      5.140           1.633
    Third Quarter                       2.840           1.900
    Fourth Quarter                      1.990           0.990

2002
    First Quarter                       1.690           1.000



     As of February  28,  2002,  there were 3,083  shareholders  of record.  The
Company estimates that there are approximately  10,700 shareholders whose shares
are held in the name of their brokers or stock depositories.

     In  February  2000,  the  Company  declared a  dividend  of $1.50 per share
(aggregating  approximately  $2 million) to its  shareholders of record on March
15, 2000, and paid May 1, 2000.

     The Company does not presently  anticipate  declaring any dividends for the
foreseeable future.

     The  following  securities  of the Company  were  issued  during the fiscal
quarter ended December 31, 2001:

Recent Sale of Unregistered Securities

     During the fourth quarter, the Company issued shares of its common stock as
follows:

- -    Its Board of Directors  agreed to accept in lieu of cash  compensation  for
     services on various  committees,  a total  17,380  shares of common  stock,
     valued at $18,250;

- -    Fees to several consultants aggregating 193,334 shares valued at $203,000;

- -    The  Company  settled  obligations  to several of its  vendors  with 82,572
     shares of common stock valued at $84,500.

                                       12



Item 6.         SELECTED FINANCIAL DATA

     The  following  selected  consolidated  financial  data for the five fiscal
years ended  December  31,  2001,2000,1999,  1998 and 1997 are derived  from the
Company's  audited  financial  statements.  To better  understand  the following
financial information,  investors should also read the "Management's  Discussion
and Analysis of Operations."  This data should also be read in conjunction  with
the consolidated  financial statements of the Company,  related notes, and other
financial  information  included elsewhere in this Form 10-K. All numbers are in
thousands, except per share amounts.

     In August,  1998,  Softworks  completed a public offering,  after which the
Company's  ownership  interest was reduced to approximately 72%. In April, 1999,
the Company's  ownership of Softworks  was reduced  below 50%, and  accordingly,
commencing April 1, 1999,  Softworks' results are accounted for using the equity
method  of  accounting  and  are  no  longer  consolidated.  See  Note  3 to the
Consolidated Financial Statements that provides pro forma consolidated financial
information  as if the sale of Softworks was  consummated as of the beginning of
the two years ended December 31, 2000, and 1999.

Consolidated Statement of Operations Data:


                                                         Year Ended December 31,
                                            2001       2000       1999       1998       1997
                                            ----       ----       ----       ----       ----
                                                                      
Revenue                                   $3,785     $2,120    $24,640    $61,988    $29,738
Cost of Revenue                              806        322     13,044     21,018      3,663
                                          ------     ------    -------    -------    -------
Gross Margin                               2,979      1,798     11,596     40,970     26,075
                                          ------     ------    -------    -------    -------
Research and Development                   2,814      4,278     10,525     11,193      8,785
Sales and Marketing                        2,532      4,644     17,417     28,496     17,033
General and Administrative                 3,778      5,505     11,472     12,718      9,111
Amortization and Depreciation                985        871      4,738      4,207      2,386
Non-recurring Restructure Charge               -     15,176          -          -          -
Unusual Charges                                -          -          -          -        686
                                          --------------------------------------------------
Total Operating Expenses                   10,109    30,474     44,152     56,614     38,001
                                          --------------------------------------------------
Operating loss                             (7,130)  (28,676)   (32,556)   (15,644)   (11,926)
Gain on Sale of Softworks                       -    47,813     17,107     28,785          -
Equity in Earnings of Softworks                 -         -        512          -          -
Gain on Sale of ComputerCOP in 2000
   and Maplinx in 1997                          -     8,534          -          -        813
Other-Than-Temporary Decline in
  Investment in NetWolves                    (150)  (29,737)         -          -          -
Corporation
Interest Charge Pertaining to Discount
   on Convertible                               -      (354)         -          -     (1,288)
Debenture
Loss on sales of NetWolves common stock    (3,666)        -          -          -          -
Other (Expense) Income, net                  (288)      724        316       (485)        16
Minority Interest in Earnings of Softworks      -         -        (46)    (1,361)         -
                                          --------------------------------------------------
(Loss) Income Before Provision for
  Income Taxes                            (11,234)   (1,696)   (14,667)    11,295    (12,385)
Benefit From/(Provision For) Income Taxes     622   (10,040)     9,095     (1,748)         -
                                          --------------------------------------------------
Net (Loss) Income                        $(10,612) $(11,736)   $(5,572)    $9,547   $(12,385)
                                          ==================================================
Basic Net (Loss) Income per Share          $(5.88)   $(8.23)    $(4.08)     $8.70    $(16.65)
                                          ==================================================
Diluted Net (Loss) Income per Share        $(5.88)   $(8.23)    $(4.08)     $8.40    $(16.65)
                                          ==================================================
Cash Dividends Declared per Share              $0     $1.50      $4.35         $0         $0
                                          ==================================================
Basic Weighted Average Common Shares
  Outstanding                               1,804     1,426      1,364      1,102        744
                                          ==================================================
Diluted Weighted Average Common
  Shares Outstanding                        1,804      1,426      1,364      1,135       744
                                          ==================================================
                                                         Year Ended December 31,
                                            2001       2000       1999       1998       1997
                                            ----       ----       ----       ----       ----
Consolidated Balance Sheet Data:
Cash and Cash Equivalents                  $1,359   $10,851    $ 1,852    $ 8,176     $  778
Working Capital                             1,673     9,693     22,846     27,569      1,412
Total Assets                                7,790    18,253     30,024     91,902     39,298
Long Term Debt, Less Current Portion          595       924          -      1,403      1,395
Minority Interest                               -         -          -      8,503          -
Shareholders' Equity                        4,106    10,538     24,486     34,016      9,667

                                       13



ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS

Overview

     Direct  Insite  Corp.  and its  subsidiaries  (hereinafter  referred  to as
"Direct Insite" or the "Company"),  primarily operate as an application  service
provider ("ASP") which today,  markets an integrated "fee for services" offering
providing high volume  processing of  transactional  data for billing  purposes,
electronic  bill  presentation  and  payment  ("EBP&P")  as well as visual  data
analysis and  reporting  tools  delivered  via the  Internet for our  customers.
Direct Insite now has integrated  with its core  technology,  d.b.Express?,  the
proprietary and patented  management  information  tool, which provides targeted
access  through  the  mining  of large  volumes  of  transactional  data via the
Internet,  Platinum  Communications,  Inc.  ("Platinum"),  a Dallas, Texas based
company which markets its integrated proprietary back office software solutions,
Account Management Systems ("AMS") to the telecommunications  industry either as
a license or as an ASP.  The Company and  Platinum  completed a merger  under an
Agreement and Plan of Merger ("Merger Agreement"). Under the Merger Agreement, a
newly  formed  wholly  owned  subsidiary  of  the  Company  acquired  all of the
outstanding  common stock of Platinum.  Further,  as an added source of revenue,
the Company,  during 2001, began providing custom  engineering  services for its
customers.

     Currently,   IBM  Global   Services,   the  Company's   largest   customer,
(representing  approximately  82.2% of year 2001's  revenue)  utilizes  its core
technology, d.b.Express? to allow their large enterprise customers to mine their
respective high volume  telecommunications  data uncovering call abuse,  deliver
cost  allocation  by usage,  provide for  network  planning,  budgeting  and the
identification of significant trends in calling patterns.

     During  the  year  2001,  due to  negligible  revenue  and as  part  of its
continuing  effort  to reduce  costs  and  strive  towards  achieving  operating
profitability,   the  Company  halted  all  marketing   efforts  of  its  Global
Telecommunications Services ("GTS") offering.

Seasonality/Quantity Fluctuations

     Revenue from managed  services  generally is not subject to fluctuations or
seasonal flows.  However,  the Company believes that revenue derived from custom
engineering, will have a significant tendency to fluctuate.

     Other  factors  including,  but not limited to, new product  introductions,
domestic   and   international    economic   conditions,    customer   budgetary
considerations,   the  timing  of  product  upgrades,  and  fee  recognition  in
connection with our  telecommunications  services may create fluctuations.  As a
result of the foregoing factors, the Company's operating results for any quarter
are not necessarily indicative of results for any future period.

Financial Condition and Liquidity

     During the year 2001, the Company  incurred an operating loss of $7,130,000
and  used  $8,007,000  in  operating  activities.  However,  as a  result  major
reductions  in  spending,  due in large part through the  implementation  of the
restructure  plan put in  affect in 2000,  the  Company  was able to reduce  its
operating  loss by  $21,546,000  from year 2000's loss of $28,676,000 as well as
reduce cash used in operating activities  approximately  $14,760,000 from a year
ago.

                                       14


     Cash  requirements of the Company have, in the past, been primarily  funded
through the sale of Softworks common stock,  which included a series of separate
transactions  that included an initial  public  offering of Softworks in 1998, a
private  placement  of Softworks  common  stock owned by the  Company,  a second
public offering of Softworks in June 1999 and the sale of its remaining position
in  January  2000.  Additional  cash  requirements  for years 2001 and 2000 were
derived  from the sale of Netwolves  common  stock and the sales of  Convertible
Debentures in 2000.  Further,  during 2001 the Company raised  $500,000 from the
sale of its own common stock to its Chairman.

     As discussed above,  the Company  implemented a restructure plan during the
first quarter of 2000. At December 31, 2001, the remaining  cash  requirement is
$786,000,  $294,000 is payable  over the next  twelve  months,  and  $492,000 is
payable  thereafter  through March 2005. See "Results of Operations" and Note 14
to the Consolidated Financial Statements for further details.

     On  September  27, 2000,  the Company  entered into an agreement to sell an
aggregate  principal  amount  of  $3,000,000  of  Convertible   Debentures  (the
"Debentures")  bearing  interest at a rate of 6% per annum.  The Company  sold a
$2,000,000  Debenture on September 27, 2000, a $500,000 Debenture on October 27,
2000 and, an  additional  $500,000  Debenture on December 21, 2000.  The Company
received  $3,000,000  less legal and other  expenses  aggregating  $119,000.  On
January 30,  2001,  the Company  exercised  its  prepayment  rights and paid the
holders $3,700,000,  plus accrued interest.  As a result of the prepayment,  the
Company recorded a loss of $185,000 in the first quarter 2001.

     During  2001,  the  Company  purchased  $790,000 of  additional  equipment,
predominantly for use in the Company's data centers.  Additionally,  the Company
obtained the AMS technology  through its  acquisition  of Platinum;  the Company
expended approximately $109,000 of net cash for this acquisition.

     In  February  2001 the  Company  made an equity  investment  of $500,000 in
Voyant Corp.  The  investment is reflected on the  Company's  balance sheet as a
non-marketable  security.  Additionally,  in November 2001, the Company acquired
15,680,167  shares of Voyant in exchange for 60,000  shares of NetWolves  common
stock fair valued at $156,000.  Further, as part of an anti-dilution  protection
clause  in  the  initial  investment  agreement,  the  Company  is  entitled  to
approximately  46,000,000  additional shares,  which will increase the Company's
ownership in Voyant to approximately  10.5%. Voyant is a privately held company,
and accordingly, through December 31, 2001, the investment has been reflected on
the Company's balance sheet as a non-marketable  security,  at cost. The Company
recently  began  providing  administrative  services  to Voyant  and will  begin
charging Voyant $5,000 per month  effective  January 1, 2002; the value of these
services  is not  readily  determinable.  The  Company's  Chairman  is also  the
Chairman of Voyant.  As a result of the foregoing,  the Company believes that it
has achieved a level of influence  such that the Company  expects to account for
Voyant using the equity method commencing January 1, 2002.

     At December 31, 2001, the Company owned 298,500 shares of NetWolves  common
stock with a quoted market value $1,209,000 ($4.05 per share).  During March and
April  2002  the  Company  sold  120,000   shares   receiving  net  proceeds  of
approximately  $236,000.  On April 5, 2002 the Company owned 178,500 shares, the
quoted  market  value  of the  NetWolves  common  stock  was  $2.40  per  share,
aggregating $428,400.

     As discussed  above and as detailed in the  Consolidated  Statement of Cash
Flows,  during the year ended  December  31,  2001,  the  Company  received  net
proceeds of $2,834,000 from the sale of NetWolves common stock and $500,000 from
the sale of the Company's common stock, while utilizing  $3,751,000 to repay the
Debentures,  $8,007,000 in operating activities (including $1,483,000 toward the
restructuring),  resulting  in a cash balance of  $1,359,000  as of December 31,
2001.

     Management's  current  short-term  plan is  primarily  focused on achieving
operating  profit by successfully  marketing  innovative  software  products and
services that capitalize on the Company's patented technologies.  To achieve its
goals, the Company has restructured its operations,  which reduced its operating
expenses,  while continuing to market managed  services,  as well as continue to
expand its custom  engineering  service.  Additionally,  the Company  intends to
increase  revenue from the products and services  acquired  from  Platinum.  The
Company is continually reviewing its long-term business strategy.

                                       15



     The Company is  continually  striving to achieve  positive  cash flows from
operations. Significant components within the Company's plan include but are not
limited to:

- -    The March 2000 restructure  plan,  which  significantly  reduced  operating
     expenses;

- -    Expanding the Company's products and services;

- -    Materially  improving  its sales  efforts  through  expanding its marketing
     staff;

- -    In 2002, the Company  entered into a new ASP agreement  with  International
     Business Machines Corporation ("IBM"),  which will enable IBM to provide an
     electronic invoice to their customers;

- -    The Company  generated in excess of $800,000 in custom  engineering fees in
     2001 and believes that this revenue should continue into 2002;

- -    The Company also acquired  Platinum  Communications,  Inc.  (Note 3), which
     broadened  the  Company's  product  offerings.   Management  believes  this
     acquisition significantly enhances the Company's current market strategy by
     allowing it to  capitalize  on the  growing  trend for  outsource  services
     within the communications sector;

- -    As an  additional  measure to reduce the  Company's  use of cash, a payroll
     rate  reduction  program was in effect  October 1, 2001  through  March 31,
     2002. This plan reduced executive compensation 20% and the remainder of the
     work force incurred a 10% reduction;

- -    The Company was unable to generate  revenue  from its GTS product  offering
     and ceased  marketing  this product  offering and eliminated all associated
     costs;

- -    In October  2001,  the Company  also  entered  into an Accounts  Receivable
     Purchase Agreement, which has provided an additional source of liquidity;

- -    In January,  2002, the Company's  Chairman  loaned $250,000 to the Company.
     This loan is due January, 2005 and bears interest at 5.0% annually.

- -    Subsequent to year-end the Company  raised an additional  $362,000  through
     the sale of its common stock to members of its Board of  Directors,  senior
     management and other  non-related  parties.  Additionally,  the Company has
     obtained a  commitment  from its  Chairman,  other  members of the Board of
     Directors as well as its executive officers,  in which they will provide up
     to $750,000 for working capital purposes, if needed.

     Management  believes  that its plan will  ultimately  enable the Company to
generate  positive  cash flows from  operations.  Until such time,  the  Company
believes  that its  present  cash on  hand,  the  sale of the  remainder  of its
NetWolves  common  stock,  as well as obtaining  additional  debt and/or  equity
financing  should provide  adequate  funding through at least December 31, 2002.
However,  there can be no assurances that the Company will have sufficient funds
to implement its current plan. In such an event,  the Company would be forced to
significantly reduce its operating expenses,  which could have an adverse effect
on future revenue generation.

     The Company's primary market is  Telecommunications.  It has been estimated
that over $600 billion a year globally,  and over $269 billion  domestically was
spent last year, with the largest  percentage  growth  occurring in the wireless
arena  ($37  to $48  billion),  which  emphasizes  that  the  telecommunications
industry is lucrative and attractive.  The Company  believes it can provide both
the provider as well as the end- user,  with  products  and services  that offer
improved  service  as  well  as  valuable  information.  Internet  and  wireless
communications  are introducing change to an industry that is already undergoing
structural change (fiber optic cable vs. copper),  deregulation,  globalization,
and  technology.  With the tremendous  increase in call detail records (CDR) and
data packets (DP) that will travel over wired and wireless networks, the Company
believes that it is well positioned to benefit from these market conditions with
its software and services offerings.

Results of Operations

        Fiscal 2001 Compared to Fiscal 2000

     For the year ended  December 31, 2001,  total  revenue  increased  78.5% or
$1,665,000,  to $3,785,000  when  compared to the year ended  December 31, 2000.
During 2001, revenue from ASP fees for its managed services offering amounted to

                                       16



$2,506,000 or nearly  two-thirds  (66.2%) of the Company's  revenue,  a $459,000
(22.4%)  increase in same source  revenue over the prior year.  This increase is
primarily  the result of new / expanded  services  with  International  Business
Machines  Corporation  ("IBM").  During the  second  half of 2001,  the  Company
entered into a new  agreement  with IBM wherein for a per  transaction  fee, the
Company  enables IBM to present  invoices to a portion of its  customers via the
Internet.  This EBP&P  offering  has since been  expanded to include  additional
functionality.  In March 2002, the parties signed a new agreement,  which allows
IBM to expand this EBP&P  offering to more of its  customers,  both domestic and
international.  The Company  continues  to provide data  analysis and  reporting
services for IBM's telecommunications customers.

     During 2001, the Company began providing  custom  integration / engineering
services.  Revenue generated from this offering aggregated $814,000 for the year
ended December 31, 2001.  Management believes that revenue generated from custom
engineering  services should  continue into 2002. The Company  further  believes
that  revenue  generated  from  engineering  services is the  precursor to added
recurring  revenue  sources.  In an effort to better  serve its  customers,  the
Company built a fully redundant  facility within an IBM co-location  center, the
purpose of which is to ensure virtual zero down time.

     IBM  is  currently  the  Company's   largest   customer,   accounting   for
approximately  82.2% of total revenue or $3,110,000 and $1,707,000,  or 80.5% of
total revenue for 2001 and 2000, respectively. Further, the Company is presently
investigating entry into new specific markets for these managed services.

     Included in total revenue for 2001, is $465,000 generated by Platinum. (See
Note 3). In May 2001 the Company  completed the  acquisition of Platinum,  which
developed and markets an integrated  proprietary  suite of back office  software
solutions, known as AMS to the telecommunications industry as an ASP.

     Included in revenue for 2000, is $31,000 related to ComputerCOP,  which was
sold during the first quarter of 2000. (See Note 3)

     For the year ended  December  31,  2001,  cost of revenue  attributable  to
managed services was $406,000 or 16.2% on respective revenue,  approximately one
percentage point higher than the previous year. Cost of revenue, associated with
recently  acquired  AMS  revenue  was 16% or  approximately  $74,000.  The  most
significant  components  of managed  services  cost of  revenue  and AMS cost of
revenue  include direct labor  associated  with  processing call detail records,
Internet  connectivity costs and various overhead  allocations,  rent, utilities
and telephones. Costs relating to custom engineering fees aggregated to $326,000
or 40.0% and consisted primarily of direct labor plus related employee benefits,
travel  and  consulting  fees.  The  Company  believes  that  it will be able to
maintain the cost to revenue  ratio  during the coming year.  For the year ended
December 31, 2000, the Company also incurred cost of revenue of $46,000 relating
to ComputerCOP.  There is no  depreciation  or amortization  included in cost of
revenue.

     Research and development expenses consist primarily of salaries and related
costs (benefits,  travel, training) for developers, sales application engineers,
quality  control  /  quality  assurance  and  documentation  personnel.  It also
includes consultants as well as applicable overhead  allocations.  Overall, when
comparing  the full  year 2001 with full year  2000,  the  Company  reduced  its
research and development expenses by $1,464,000.  However, included in 2000 were
costs associated with the development of a multi-media display station. Pursuant
to the  restructuring  plan put in place during March 2000,  the Company  ceased
development  of the  multi-media  display  station.  As a  result,  there are no
expenses  attributable to this project in 2001,  thereby creating a reduction of
$1,793,000 when compared to 2000. Offsetting this decrease was $284,000 incurred
as a result  of the  acquisition  of  Platinum.  With  respect  to ASP-  managed
services,  the Company  continues  to  upgrade,  improve and enhance its current
products and services.  As a result,  development expenses directly attributable
to managed services  increased over prior year by $45,000.  Management  believes
that it is  critical to maintain a  qualified  personnel  staff and,  further to
continue to enhance as well as develop new and innovative services and products.
As such, it is likely that these costs could increase in future periods.

                                       17




     Sales  and  marketing   expenses   include   salaries  and  related  costs,
commissions,  travel, facilities,  communications costs and promotional expenses
for the  Company's  direct sales  organization  and marketing  staff.  Sales and
marketing  expenses  decreased  $2,112,000  to  $2,532,000  for the  year  ended
December 31, 2001,  when compared to $4,644,000  for the year ended December 31,
2000.  The major  factor  for this  decrease  was the  restructure  plan,  which
included, among other items, the elimination of $690,000 related to consultants'
fees, $333,000 reduction in travel and entertainment  expenses,  and $397,000 in
reduced staffing levels.  Further,  as part of the restructure plan, there was a
reduction  of  expenses of  $597,000  as a result of a  contractual  arrangement
wherein the Company no longer is responsible for the marketing  efforts relating
to the  multi-media  display  station.  The Company  has also  reduced by nearly
$124,000 its advertising  and promotional  costs and $55,000 and $40,000 related
to auto expense and telephone expense,  respectively. An additional component of
the  reduction  is the sale of  ComputerCOP  in the first  quarter  2000,  which
created a savings of $210,000.  These  reductions  were offset by an increase of
$136,000  of expenses  attributable  to the sales and  marketing  efforts of the
Company's  GTS  offering  as well as $410,000 to the  Company's  newly  acquired
subsidiary,  Platinum.  As a result of minimal revenue generated by GTS, we have
decided to no longer market this product offering.  As such, sales and marketing
costs  associated to the GTS product offering which totaled $366,000 during 2001
will not reoccur in future periods.

     General and  administrative  expenses include  administrative and executive
salaries and related benefits,  legal, accounting and other professional fees as
well as general corporate overhead.  Expenses decreased $1,727,000 to $3,778,000
for year ended  December 31, 2001,  when compared to the year ended December 31,
2000. Major factors  contributing to this decrease include,  among other things,
the cost savings  generated by the  implementation  of the  restructure  plan in
2000,  which  resulted  in net  reductions  in wages  and  related  benefits  of
approximately  $928,000.  In  additional  the Company  was able to reduce  legal
expenses  $479,000,  reduced  its  travel and  entertainment  by  $147,000,  and
eliminated or reduced its dependency on financial consultants by $196,000. These
reductions were offset by $113,000  attributable to the Company's newly acquired
subsidiary,  Platinum.  It should be noted that general and administrative costs
associated  to the GTS product  offering,  which  totaled  $104,000 for the year
ended  December  31,  2001 will not  reoccur  in future  periods  as a result of
management's decision to no longer market this product offering.

     Amortization and depreciation  expenses  increased  $114,000 when comparing
the years  ended  December  31,  2001 and 2000,  respectively.  The  increase is
primarily  attributable  to the  purchase of property and  equipment  during the
respective periods and amortization of intangibles associated with Platinum.

     Gain on sale of Softworks of  $47,813,000  during 2000  represents the gain
associated  with a tender  offering for the  purchase of Softworks  common stock
made by EMC Corporation, which was completed on January 27, 2000. (See Note 3)

     Gain on sale of ComputerCOP  assets held for sale of $8,534,000 during 2000
represents the gain associated with an agreement dated February 10, 2000 for the
sale of the ComputerCOP subsidiary to NetWolves Corporation. (See Note 3).

     During the year ended December 31, 2001, the Company sold 466,500 shares of
NetWolves  common  stock in the  open  market,  1,000,000  shares  in a  private
transaction,  and exchanged 110,000 shares for various services,  resulting in a
net loss on sales of approximately $3,666,000. During 2001 and 2000, the Company
determined that there was an other-than-temporary  decline in the carrying value
of its investment in NetWolves. As such, the Company recorded an unrealized loss
of $150,000 and $29,737,000,  respectively,  in the  Consolidated  Statements of
Operations (See Note 8).

     As a result of the Company's sale of its remaining interest in Softworks in
January 2000 and the sale of its  ComputerCOP  technology in February  2000, the
Company  recognized  a taxable  gain in the first  quarter of 2000 and  utilized
approximately  $36,000,000 of its net operating loss carryforwards ("NOLs"). The
Company's  tax  provision  for year ended  December  31, 2000,  of  $10,040,000,
consisted  of  deferred  tax  expense of  $9,197,000  and current tax expense of
$843,000,  which was  primarily  based upon the  alternative  minimum  tax.  The

                                       18




Company's  tax benefit for the year ended  December  31, 2001 was  approximately
$622,000.  The tax benefit is generated from the Company's  ability to carryback
capital losses to obtain a refund of a portion of the alternative  minimum taxes
paid for 2000.  The Company  currently  has $49 million of NOLs  available to be
utilized in 2002 that expire  through  2021.  While usage of these NOLs could be
limited  pursuant to  Internal  Revenue  Code  Section 382 as a result of future
changes in control (if any),  the Company  currently  expects  that usage of its
NOLs will  result in  nominal  current  income tax  expense  in the  foreseeable
future.  The Company has not  recorded a deferred  income tax benefit from these
NOLs,  since it has provided a valuation  allowance  due to the  uncertainty  of
their realization.

     Fiscal 2000 Compared to Fiscal 1999

     Commencing April 1, 1999,  Softworks'  results were accounted for using the
equity method of accounting  and were no longer  consolidated.  Under the equity
method of accounting,  the Company's share of Softworks'  earnings or losses was
included in the Company's  consolidated operating results in a single line item.
Pro forma  consolidated  operating  results as if Softworks  were  accounted for
using the equity  method  for the entire  year ended  December  31,  1999,  on a
consistent basis with the actual results for 2000, is as follows:





                                       20


                      Direct Insite Corp. and Subsidiaries
            Pro Forma Condensed Consolidated Statements of Operations

                         For the year ended December 31,
                                 ( in thousands)


                                                   2000            1999
                                                   ----            ----
                                                 (Actual)       (Pro-forma)
                                                           
Revenue
  Software licenses, net                         $    31         $   607
  Maintenance                                         42              42
  Managed services                                 2,047           1,436
  Professional services                                -          12,297
                                                 -------         -------
                                                   2,120          14,382
  Cost of Revenue
  Software licenses                                   11             242
  Maintenance                                          -               -
  Managed services                                   311             317
  Professional services                                -          11,721
                                                 -------         -------
                                                     322          12,280
                                                 -------         -------
  Gross margin                                     1,798           2,102
                                                 -------         -------
  Research and development costs                   4,278           8,025
  Sales and marketing costs                        4,644          12,476
  General and administrative costs                 5,505          10,281
  Non-recurring restructuring charge              15,176               -
  Amortization and depreciation                      871           4,028
                                                 -------         -------
                                                  30,474          34,810
                                                 -------         -------
  Operating loss                                 (28,676)        (32,708)
  Gain on partial disposition of Softworks        47,813          17,107
  Gain on sale of ComputerCOP                      8,534               -
  Other-than-temporary decline in Investment in
  NetWolves                                      (29,737)              -
  Other                                              370             874
                                                 -------         -------
  Loss before income taxes                        (1,696)        (14,727)
  (Provision for) benefit from income taxes      (10,040)          9,155
                                                 -------         -------
  Net loss                                      $(11,736)        $(5,572)
                                                 =======         =======


                                       20


     The following discussion dealing with the results of operations for the two
years ended  December 31, 2000 and December 31, 1999 are based on the  operating
results as presented in the above table.

     During 2000,  the Company's  primary  source of revenue was generated  from
managed services.  For the year ended December 31, 2000, total revenue decreased
by  $12,262,000,  as compared to the year ended  December 31, 1999.  In January,
2000, the Company elected to  significantly  curtail  operations of its business
unit,  marketed  as  professional  services,  which  primarily  resold  computer
hardware and assisted in the design, and installation of technology systems. For
the year ended  December 31, 1999,  this  business  unit had one major  contract
involving two major customers,  with combined  revenue of $12,297,000.  However,
this business unit generated low margins,  and operated in a highly  competitive
and volatile business arena.  Accordingly,  management  elected to significantly
curtail the  operations of this unit, as it does not coincide with its short and
long-range  business plans.  The Company did not have any other sales contracts.
In February 2000 the Company sold the ComputerCOP Corp subsidiary accounting for
a decrease  in the  software  license  revenue of  $576,000.  For the year ended
December  31,  2000  managed  services  revenue  was  $2,047,000,an  increase of
$611,000 or 43% over the prior year.

     Managed services  generates higher gross margin than the hardware reselling
business.  Managed  services  cost of revenue  consists  primarily of the direct
labor  associated  with  processing  call  detail  records.  The cost of revenue
related to the resale of computer hardware  consisted  primarily of amounts paid
to the  Company's  suppliers  for goods and  services.  While  managed  services
revenue  for 2000  increased  43% when  compared  to 1999,  cost of revenue as a
percentage of managed services revenue, decreased to 15.2% in 2000 from 22.1% in
1999.  The Company  believes  that the cost of revenue  associated  with managed
services revenue is not directly  proportional.  As such, as revenue  increases,
costs, as a percentage of revenue,  should decrease. The depreciation of managed
services's hardware is included in "Amortization and depreciation."

     Research and development  expenses include costs for the development of the
multi-media  display station (until the project was halted by the  restructuring
plan), salaries and related costs for software developers, quality assurance and
documentation  personnel  involved in the Company's  research,  development  and
maintenance  efforts.  Costs  attributable to the development of the multi-media
display  station  was  $3,826,000  for the year ended  December  31,  1999,  and
decreased by  $2,033,000  to  $1,793,000  for the year ended  December 31, 2000.
Pursuant to the  restructuring  plan,  the Company  ceased  development  of this
project in the first  quarter of 2000,  thereby  eliminating  these  development
costs.  With respect to managed  services,  when  comparing  2000 and 1999,  the
Company  reduced  its  development  costs by  $1,714,000.  However,  the Company
believed  that costs  attributable  to further  enhancing  product and  services
offerings,  porting the  technology to a LINUX  platform and  development  costs
directly  associated with the co-location  facility could result in increases to
overall research and development expenses during 2001.

     Sales  and  marketing   expenses   include   salaries  and  related  costs,
commissions,  travel, facilities,  communications costs and promotional expenses
for the Company's  direct sales  organization  and marketing staff. For the year
ended  December 31, 2000,  expenses  decreased by $7,832,000 to $4,644,000  when
compared to $12,476,000 for the same period last year. Included in this decrease
were reductions pursuant to the restructuring plan including  $3,151,000 related
to  consultants'  fees;  $626,000  to reduced  staffing  levels;  reductions  of
approximately  $3,696,000 due to the sale of ComputerCOP;  $167,000 reduction in
travel and entertainment  expenses; and $194,000 pertaining to efforts to market
the  multi-media  display  station.  Offsetting  these decreases was $230,000 of
expenses  attributable  to the  Company's  new  consulting  service.  Management
believed that, overall,  this category would significantly  decrease as a result
of the restructure plan.

     General and  administrative  expenses include  administrative and executive
salaries and related benefits,  legal, accounting and other professional fees as
well as general corporate overhead.  Expenses decreased $4,776,000 to $5,505,000
for the year ended  December 31, 2000,  when compared to the year ended December
31,  1999.  Major  factors  contributing  to the decrease  include,  among other
things,  various savings directly  attributable to the restructure plan, such as
staff  reductions,  reduced legal expenses and the reduction in the retention of
financial consultants. The Company anticipated recognizing additional reductions
during 2001.

                                       21


        As discussed above, the Company implemented a restructure plan during
the first quarter of 2000. As a result, for the year ended December 31, 2000,
the Company recorded a non-recurring restructuring charges of $15,176,000
related to the termination of 53 employees, retirement packages for certain
Company officers and directors, and the termination of certain long-term
consulting contracts and operating leases. The Company anticipated that the
cost-saving initiatives would continue into 2001 and could result in additional
charges.

     Amortization and depreciation  expenses decreased $3,157,000 when comparing
the  years  ended  December  31,  2000  and  1999.  The  decrease  is  primarily
attributable to the elimination of purchased  software and goodwill  acquired in
the ComputerCOP transaction.

     Gain on sale of Softworks of  $47,813,000  represents  the gain  associated
with  a  successful  tender  offer  for  Softworks  common  stock  made  by  EMC
Corporation, which was completed in January, 2000.

     Gain on sale of ComputerCOP  assets held for sale of $8,534,000  represents
the gain associated with the sale in February 2000 of the ComputerCOP subsidiary
to NetWolves Corporation.

     During the fourth  quarter of 2000, the Company,  in accordance  with Staff
Accounting  Bulletin No. 59,  determined that there was an  other-than-temporary
decline in the carrying  value of its  investment  in  NetWolves.  As such,  the
Company recorded an unrealized loss of $29,737,000 in the Consolidated Statement
of Operations. See Note 3 to the Consolidated Financial Statements.

     As a result of the Company's sale of its remaining interest in Softworks in
January 2000 and the sale of its  ComputerCOP  technology in February  2000, the
Company  recognized  a taxable  gain in the first  quarter of 2000 and  utilized
approximately $36,000,000 of its net operating loss carryforwards. The Company's
tax provision for year ended  December 31, 2000,  of  $10,040,000,  consisted of
deferred tax expense of  $9,197,000  and current tax expense of $843,000,  which
was primarily based upon the alternative minimum tax.

                                       22



Item 7a.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The  Company  does not  believe  that  there is any  material  market  risk
exposure with respect to derivative or other  financial  instruments  that would
require disclosure under this item.

Item 8.  FINANCIAL STATEMENTS

     The financial statements and exhibits to Form 10 - K are included beginning
on page F-1 and are indexed under Items 14(a), and 14 (b) respectively.


Item 9.  CHANGES IN AND DISAGREEMENTS WITH  ACCOUNTANTS
         AND FINANCIAL DISCLOSURE

     Previously disclosed.







                                       23


                                    Part III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF REGISTRANT

Directors and Executive Officers

     As of April 1, 2002,  the names,  ages and  positions of the  directors and
executive officers of the Company are as follows:




Name                   Age        Position                              Committee Member
- ----                   ---        --------                              ----------------

                     
James A Cannavino       57      Chairman of the Board of Directors      Audit, Compensation
Charles Feld            60      Member of the Board of Directors        Compensation
Dennis Murray           56      Member of the Board of Directors        Audit
Carla Stovall           45      Member of the Board of Directors        Audit
Warren Wright           42      Chief Executive Officer
Anthony Coppola         47      President
George Aronson          53      Chief Financial Officer, Secretary



     James A. Cannavino has been our Chairman of the Board since March 2000. Mr.
Cannavino also has been the Chairman of Voyant  Corporation since February 2000.
From September of 1997 to April of 2000 he was elected non-executive Chairman of
Softworks,  Inc (a wholly owned  subsidiary  of Computer  Concepts),  which went
public and was later sold to EMC.  Mr.  Cannavino  was also the Chief  Executive
Officer and Chairman of the Board of Directors of CyberSafe, Inc., a corporation
specializing in network security from April 1998 to July 2001. In August,  1995,
he was  hired  as  President  and  Chief  Operating  Officer  of  Perot  Systems
Corporation.  In 1996 was elected to serve as Chief  Executive  Officer  through
July 1997 During his tenure at Perot,  he was responsible for all the day-to-day
global  operations  of the company,  as well as for  strategy and  organization.
Prior to that he served  as a Senior  Vice  President  at IBM,  responsible  for
strategy and development. Mr. Cannavino's career worked over thirty years at IBM
beginning in 1963. Mr.  Cannavino led IBM's  restructuring  of its $7 billion PC
business  to  form  the IBM PC  Company.  He also  served  on the IBM  Corporate
Executive Committee and Worldwide  Management Council, and on the board of IBM's
integrated  services  and  solutions  company.  . He also was a board member for
three IBM joint-venture  companies,  including Prodigy Services,  Inc.;  Digital
Domain, Inc.; and NewLeaf  Entertainment.  Mr. Cannavino presently serves on the
Boards  of  the  National  Center  for  Missing  and  Exploited  Children,   the
International Center for Missing and Exploited Children, Verio , and is Chairman
of  Artimas  International.  He  recently  was  Chairman  of the Board of Marist
College in  Poughkeepsie,  New York and  continues  to serve on the  board.  Mr.
Cannavino will serve on the Board until the next annual meeting of Shareholders.

     Charles  Feld  founded  the Feld  Group in 1992 to  offer  Fortune  500 and
emerging companies the technology  leadership they need to transform  themselves
into category leaders.  As CEO and President of the Dallas-based  firm, Mr. Feld
currently  serves as acting CIO at First Data Resources.  His earlier Feld Group
engagements include working transformational change as CIO and e-Leader at Delta
Air Lines by building  the  framework  to place the airline at the  forefront of
Global 1000  companies that  understand  and embrace the new economy.  The Delta
Technology  team received the  Smithsonian  Award for  Technology  Excellence in
1998.  As CIO of  Burlington  Northern,  Charlie  spearheaded  the merger of the
railroad's  technologic  systems  and  organization  with  those of the Santa Fe
Railroad.  Before launching The Feld Group in 1992, he was Vice President/CIO at
Frito-Lay, Inc., where he played a pivotal role in streamlining the data network
and developing the hand-held  computer network for Frito-Lay's  sales force. His
team at Frito-Lay won the Smithsonian  Award for Technology  Excellence in 1998.
Mr. Feld has been a member of the Board of Directors  since March 2000, and will
serve in such capacity until the next annual meeting of the shareholders.

                                       24



     Dr. Dennis J. Murray has been President of Marist College since 1979. Early
in his tenure,  he identified the  importance of technology in higher  education
and made it one of the central  themes of his  administration.  He  developed an
innovative  joint  study  with the IBM  Corporation,  which  resulted  in Marist
becoming one of the nations most technologically advanced liberal arts colleges.
Marist was one of the first  colleges or  universities  in the country to have a
fully networked campus,  and currently  operates on an IBM G5 S/390 system.  Dr.
Murray has been a strong  supporter of the Linux  operating  system and recently
initiated a Linux Research and Development  Center at Marist.  Dr. Murray serves
on  the  boards  of  the  Franklin  and  Eleanor  Roosevelt  Institute,   McCann
Foundation,  and the Greenway  Conservancy  for the Hudson River  Valley,  which
oversees  the  National  Heritage  Area.  He is also the  author of two books on
nonprofit  management,  editor of three books on government and public  affairs,
and  co-author  of  a  guide  to  corporate-sponsored   university  research  in
biotechnology.  Mr.  Murray  has been a member of the Board of  Directors  since
March 2000, and will serve in such capacity until the next annual meeting of the
shareholders.

     Carla J.  Stovall  has been the  Attorney  General  for the State of Kansas
since 1994.  Attorney General Stovall also currently serves as Vice President of
the National  Association of Attorneys General and will become the Association's
president  in  2001.  She is also a member  of the  Board  of  Directors  of the
American  Legacy  Foundation,  the  national  Center for Missing  and  Exploited
Children,  the  National  Crime  Prevention  Council  and the  Council  of State
Governments.  In  addition,  she is a member  of the Board of  Governors  of the
University  of  Kansas  School  of Law and a  member  of the  Kansas  Children's
Cabinet.  Attorney General Stovall  recently was honored with the  Distinguished
Service to Kansas' Children Award. Ms. Stovall has been a member of the Board of
Directors  since  April  2000,  and will serve in such  capacity  until the next
annual meeting of the shareholders.

     Warren Wright was appointed CEO effective  December 2000 after serving as a
sales and marketing  consultant to the Company  since July,  1999.  Prior to his
joining the Company,  Mr.  Wright had been a marketing  consultant  based in New
York for four years,  providing  consulting  services to several  e-commerce and
technology  companies  including Voyant Corp.,  Direct Media Networks and Laguna
Corporation.  Prior to consulting, Mr. Wright was Sr. Vice president - Sales and
Marketing  for  King  Products,   a  Canadian  based  manufacturer  of  advanced
multi-media  telecommunication products and software. Mr. Wright was responsible
for strategic alliances and the expansion of distribution internationally. Prior
to his tenure at King  products,  Mr.  Wright  developed and sold a direct media
advertising  publication  and also  served  as  Marketing  Manager  for  Westcan
Electrical  Manufacturing  (a division of Siemens AG). Mr. Wright holds a degree
in Economics from the University of Western Ontario and completed  graduate work
at Ohio University.

     Anthony Coppola was appointed President in March, 2000. From January,  1999
until his appointment as President,  Mr. Coppola was Executive Vice President in
charge  of   development,   marketing  and  sales  of  our   d.b.Express   based
telecommunications  Electronic Bill  Presentment  Payment Analysis and Reporting
software.  Beginning in 1994, Mr.  Coppola worked with us in various  capacities
related to sales and marketing  management.  His  responsibilities  included the
management   and   direction   of   the   design   and   programming   for   the
telecommunications  applications,  as well as direct  involvement with the sales
and  marketing of our  applications  and  services to IBM and our other  primary
customers. Prior to joining us , Mr. Coppola was President of America Multimedia
Corp., a firm active in consulting and the development and marketing of industry
specific training software.

     George Aronson,  CPA, has been the Chief  Financial  Officer of the Company
since  August,  1995.  From  March,  1989,  to  August,  1995,  he was the Chief
Financial  Officer of Hayim & Co., an  importer/distribution  organization.  Mr.
Aronson graduated from Long Island University with a major in accounting in 1972
receiving a Bachelor of Science degree and is a Certified Public Accountant.

                                       25



Item 11.  EXECUTIVE COMPENSATION

     The following table sets forth the annual and long-term  compensation  with
respect to the Chief Executive Officer and each of the other executive  officers
of the Company who received  more than  $100,000  for services  rendered for the
year ended December 31, 2001.



                                                      Summary Compensation Table


                                           Annual Compensation                  Long-Term Compensation
                                   ----------------------------------      -------------------------------
                                                                           Restricted     Securities
Name and                  Fiscal                        Other Annual       Stock Awards   Underlying
Principal Position        Year     Salary     Bonus     Compensation        (2)(3)(5)     Options/Warrants
- ----------------------------------------------------------------------------------------------------------
                                                                              
Warren Wright (1)(5)       2001   $184,000    $     --       --             $  25,000        25,000
Chief Executive            2000     90,000          --       --                    --            --
   Officer                 1999     20,000          --       --                    --            --

Anthony Coppola(2)(4)(5)   2001   $181,000    $ 37,000       --             $  50,000        15,000
President                  2000    154,000      95,000       --                    --         7,600
                           1999    136,000     200,000       --               218,000           667

George Aronson(2)(3)       2001   $166,000    $     --       --             $      --        15,000
Chief Financial Officer    2000    175,000          --       --               500,000         6,667
                           1999    170,000     150,000       --               382,000            --

Arnold Leap(2)             2001   $169,000   $      --       --              $ 17,000        15,000
Chief Technology Officer   2000    126,000      31,000       --                    --         9,667
                           1999    112,000          --       --                62,000         2,333

<FN>
Footnotes
- ---------

(1)  Mr. Wright was appointed CEO November 30, 2000.

(2)  The Company granted cash bonuses in 1999, to Messrs. Aronson and Coppola in
     the amounts of $150,000 and $200,000,  respectively.  Mr. Coppola  received
     $218,000 in the form of the Company's  common  stock.  The remainder of Mr.
     Aronson's  1999 bonus  consists of  restricted  shares of Softworks  common
     stock. Mr. Leap received 3,000 shares of Softworks common stock in 1999.

(3)  In February  2000, Mr.  Aronson  received  25,000 shares of common stock of
     Netwolves  Corporation  that  was  valued  at $20 per  share at the time of
     grant.

(4)  Mr. Coppola was appointed President in March 2000.

(5)  The Company  granted  stock bonus' in 2001 to Messrs.  Wright,  Coppola and
     Leap in the  amounts of  $25,000,  $50,000and  $17,000,  respectively.  Mr.
     Coppola also received a $37,000 cash bonus in 2001.
</FN>



Option/SAR Grants in Last Fiscal Year
- -------------------------------------

     During 2001 the following  options grants were made to the named  executive
officers:

     The  hypothetical  value of the  options as of their date of grant has been
calculated  using the Black- Scholes  option-pricing  model, as permitted by SEC
rules, based upon various  assumptions,  which include:  expected  volatility of
74.1%,  risk  free  interest  rate of 5.79% and  expected  lives of 1.00 to 4.50
years.   The  approach  used  in  developing  the  assumptions  upon  which  the
Black-Scholes  valuations were calculated is consistent with the requirements of
Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation."  It should be noted that this model is only one method of valuing
options,  and the  Company's  use of the model should not be  interpreted  as an
endorsement   of  its  accuracy.   The  actual  value  of  the  options  may  be
significantly  different,  and the value actually realized,  if any, will depend
upon the excess of the market value of the common stock over the option exercise
price at the time of exercise.

                                       26





                                % of Total
                                Options
                 Number of      Granted                                      Hypothetical
                 Options        Employees          Exercise    Expiration    Value at
Name             Granted        in Fiscal Year     Price       Date          Grant Date
- ----            ----------      --------------     --------    -----------   -------------

                                                                
Warren Wright     25,000            9.7%            $ 1.63      04/30/06       $20,000
Anthony Coppola   15,000            5.8%              1.63      04/30/06        12,000
George Aronson    15,000            5.8%              1.63      04/30/06        12,000
Arnold Leap       15,000            5.8%              1.63      04/30/06        12,000



Aggregated Option Exercises in Last Fiscal Year and Fiscal Year End
Option Values

     The  following  table set forth certain  information  with respect to stock
option  exercises by the named  executive  officers during the fiscal year ended
December 31, 2001, and the value of  unexercised  options held by them at fiscal
year-end.



                                                         Number of Unexercised        Value of Unexercised
                                                           Options at Fiscal          In-the-Money Options
                                                               Year End               At Fiscal Year End (1)
                   Shares Acquired        Value
  Name              on Exercise (#)     Realized ($)   Exercisable  Unexercisable   Exercisable   Unexercisable
  ----             ----------------     ------------   -----------  -------------   -----------   --------------

                                                                                    
Warren Wright            --                 --            12,500        12,500        $   --          $   --
Anthony Coppola          --                 --            20,284        10,033            --              --
George Aronson           --                 --            24,167         7,500            --              --
Arnold Leap              --                 --            15,697        10,500            --              --

Footnotes
- ---------
<FN>
(1)  Market Value of the Company's Common stock on December 31, 2001, was $1.27.
     There were no in the money options at year-end.
</FN>


Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The following table sets forth the beneficial ownership of shares of voting
stock of the  Company,  as of March 25,  2002,  of (i) each person  known by the
Company  to  beneficially  own 5% or more of the  shares of  outstanding  common
stock, based solely on filings with the Securities and Exchange Commission, (ii)
each of the  Company's  executive  officers and  directors  and (iii) all of the
Company's  executive  officers  and  directors  as a group.  Except as otherwise
indicated, all shares are beneficially owned, and investment and voting power is
held by the persons named as owners.


                                       27




                                Common Stock               Rights to Acquire               Total Beneficially
                                Beneficially          Beneficial Ownership Through            Owned as % of
Name of Beneficial Owner           Owned            exercise of Options Within 60 Days    Outstanding Shares (2)
- ------------------------        ------------        ----------------------------------    ----------------------

                                                                                          
James Cannavino                   414,023                     86,833                               15.0%
Charles Feld                      112,618                     11,667                                3.8
Dennis Murray                      65,440                     11,667                                2.4
Carla Stovall                      14,470                     11,667                                 *
Warren Wright                      34,761                     40,833                                2.3
Anthony Coppola                    38,018                     53,650                                2.8
George Aronson                     10,200                     45,000                                1.7
All Officers and Directors
as a Group (7 persons)            689,530                    261,317                               27.0%
- -------
<FN>
* = Less than 1% Footnotes

(1)  The address of the holder is 80 Orville Drive, Suite 200, Bohemia, New York
     11716.
(2)  Based upon  3,259,932  outstanding as of March 25, 2002,  plus  outstanding
     options exercisable within 60 days owned by above named parties.
</FN>



Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     In  February  2001,  the  Company  acquired   2,000,000  shares  of  Voyant
Corporation,  a private  company,  through  an equity  investment  of  $500,000.
Additionally,  in November  2001,  the  Company  acquired  15,680,167  shares in
exchange for 60,000 shares of NetWolves common stock,  with a value of $156,000.
Further, as part of an anti-dilution protection clause in the initial investment
agreement,  the  Company is  entitled  to  approximately  46,000,000  additional
shares,  which will increase the Company's  ownership in Voyant to approximately
10.5%.  The Company recently began providing  administrative  services to Voyant
and will begin charging Voyant $5,000 per month  effective  January 1, 2002; the
value of these services is not readily determinable.

     On August 21, 2001, the Company privately sold 212,766 restricted shares of
its common stock at $2.35, a premium to the market price, to its Chairman for an
aggregate consideration of $500,000.

     In January 2002,  the Company  entered into a two-year  services  agreement
with its Chairman.  During the first year of this agreement,  compensation  will
consist of 180,000  restricted shares of the Company's common stock.  During the
second year of this  agreement  compensation  shall  consist of a monthly fee of
$15,000.  Further, the Chairman shall receive 240,000 stock options,  which vest
ratably during months one through twenty-four of the term of this Agreement. The
stock  options  shall have an exercise  price equal to the closing  price of the
Company's common stock as indicated on NASDAQ on that date of this agreement.

     In January 2002,  the Company sold 344,524  shares of the Company's  common
stock at market in a private  placement  for $1.05 per share or an  aggregate of
$361,750.  The participation of the Company's  executive  officers and directors
were as follows:

        Charles Feld            Director          100,000 shares
        Dr. Dennis Murray       Director           50,000
        Warren Wright           C.E.O.              9,524
        Anthony Coppola         President           1,905
        George Aronson          C.F.O.              3,333

     In January 2002, the Company's  Chairman loaned the Company  $250,000.  The
term of the loan is three years and bears interest at 5.0% payable  quarterly in
arrears.


                                       28



                                    PART IV


Item 14. (a) 1.   FINANCIAL STATEMENTS                             Page
                                                                   ----

Report of Independent Certified Public Accountants                  F-1

Consolidated Balance Sheets
December 31, 2001 and 2000                                          F-2

Consolidated Statements of Operations
Years Ended December 31, 2001, 2000 and 1999                        F-4

Consolidated Statement of Shareholders' Equity
Years Ended December 31, 2001, 2000 and 1999                        F-5

Consolidated Statements of Cash Flows
Years Ended December 31, 2001, 2000 and 1999                        F-8

Notes To Consolidated Financial Statements                          F-10


14. (a). 2.   -   SCHEDULES

NONE



4. (a). 3.    -   EXHIBITS

3.1  (a)  Certificate of Incorporation,  as amended.  (Incorporated by reference
          to Exhibit 3(a) of Form S-1 Registration Statement).(1)

     (b)  Certificate of Amendment  (Change in Name)  (Incorporated by reference
          to Exhibit 3(a) of Form S-1 Registration Statement).(1)

     (c)  Certificate of Amendment  (Change in Name)  (Incorporated by reference
          to Exhibit 3(a) of Form S-1 Registration Statement).(1)

     (d)  Certificate  of  Amendment  (Authorizing  Increase in Shares of Common
          Stock)  (Incorporated  by  reference to Exhibit 3 (i) (d) to Form 10-K
          for the year ended 1995).

     (e)  Certificate of Amendment  (Authorizing one for ten reverse-stock split
          as of March 30, 1998).

3.2  By-Laws.  (Incorporated  by reference to Exhibit 3(d) to the Company's Form
     S-1 Registration Statement).(1)

4.1  Form of Common Stock  Certificate.  (Incorporated by reference to Exhibit 4
     to the Company's Form S-1 Registration Statement).(1)

                                       29


4.2   Rights  Agreement  dated as of August 28,  2001  between  the  Company
      and Manhattan  Transfer Registrar  Company,  as Rights Agent.
      (Incorporated by reference to Exhibit 4 to the Company's Form 8-K dated
      August 28, 2001.

10.1  Directors,  Officers and Consultants 1993 Stock Option Plan (Incorporated
      by reference to Exhibit 4.1 to the Company's Registration Statement on
      Form S-8 filed on June 28, 1995).

10.2  Employees 1993 Stock Option Plan  (Incorporated by reference to Exhibit
      4.2 to the  Company's  Registration  Statement  on Form  S-8  filed on
      June 28, 1995).

10.3  1995 Incentive  Stock Plan  (Incorporated  by reference to Exhibit 5 to
      the Company's Proxy Statement filed on January 29, 1996).

10.4  2000 Stock Option Plan.

10.5  2001 Stock Option/Stock Issuance Plan.

10.6  2001-A Stock Option/Stock Issuance Plan.

10.7  2002 Stock Option/Stock Issuance Plan.

10.8  Lease Extension  Agreement  between Atrium Executive Center and the
      Company (Incorporated  by reference to Exhibit 10 (g) (ii) to the
      Company's  Annual Report on Form 10-K for the year ended December 31,
      1993).

10.9  Offer to Purchase  dated December 23, 1999,  among Eagle Merger Corp., EMC
      Corporation and the Company  (Incorporated by reference to Exhibit 1 to
      the Company's Form 8-K filed on February 9, 2000).

10.10 Indemnification  Agreement dated December 21, 1999,  among EMC
      Corporation, Eagle Merger Corp. and the Company  (Incorporated by
      reference to Exhibit 2 to the Company's Form 8-K filed on February 9,
      2000).

10.11 Indemnification  Agreement dated December 21, 1999, between Softworks,
      Inc. and the Company  (Incorporated  by reference to Exhibit 3 to the
      Company's Form 8-K filed on February 9, 2000).

10.12 Escrow Agreement dated December 21, 1999, among EMC Corporation, Eagle
      Merger Corp., the Company and State Street Bank and Trust Company, Inc.
      as escrow agent (Incorporated by reference to Exhibit 4 to the Company's
      Form 8-K filed on February 9, 2000).

10.13 Exchange Agreement, dated February 10, 2000, among the Company, NetWolves
      Corporation and ComputerCOP Corp. (Incorporated by reference to Exhibit
      10.1 to the Company's Form 8-K filed on March 2, 2000).

10.14 Agreement and Plan of Merger by and among Platinum Acquisition Corp., the
      Company, Platinum Communications, Inc., Kevin Ford and Ken Tanoury dated
      May 10, 2001 (Incorporated by reference to Exhibit 10.1 to the Company's
      Report on Form 10-Q for the quarter ended June 30, 2001).

10.15 Employment Agreement between the Company and Kevin Ford dated May 10, 2001
      (Incorporated by reference to Exhibit 10.2 to the Company's Report on
      Form 10-Q for the quarter ended June 30, 2001).
.
10.16 Employment Agreement between the Company and Ken Tanoury dated May 10,
      2001 (Incorporated by reference to Exhibit 10.3 to the Company's Report
      on Form 10-Q for the quarter ended June 30, 2001).
.
10.17 Employment Agreement between the Company and Anthony Coppola dated
      December 1, 2001.

10.18 Services Agreement between the Company and James A. Cannavino dated
      January 18, 2002.

16.1  Dismissal of Independent Auditors. (Incorporated by reference to Form 8-K
      dated May 29, 1997).

16.2  Engagement of  New Independent Auditors.  (Incorporated by reference to
      Form 8-K dated June 3, 1997).

23(a) Consent of Markum & Kliegman, LLP.

- ----------
(1)  Filed with Form S-1,  Registration  Statement  of the Company Reg.
     No 3-47322 and are incorporated herein by reference.


14. (b).   -   REPORTS ON FORM 8-K

None


                                       31




     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange  Act of 1934,  the  Company has duly caused this report to be signed on
its behalf by the  undersigned,  thereunto  duly  authorized  on the 12th day of
April 2002.

                                    DIRECT INSITE CORP.

                                        /s/ Warren Wright
                                    By: ______________________________________
                                        Warren Wright, Chief Executive Officer



        Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below on April 12, 2002 the following persons in the
capacities indicated:

/s/ James A. Cannavino
________________________                Chairman of the Board
James A. Cannavino

/s/ Warren Wright
________________________                Chief Executive Officer
Warren Wright

/s/ George Aronson
________________________                Chief Financial Officer
George Aronson

/s/ Charles Feld
________________________                Director
Charles Feld

/s/ Dennis J. Murray
________________________                Director
Dennis J. Murray

________________________                Director
Carla J. Stovall



                                       32

                      DIRECT INSITE CORP. AND SUBSIDIARIES

                       CONSOLIDATED FINANCIAL STATEMENTS

              For the Years Ended December 31, 2001, 2000 and 1999



                      DIRECT INSITE CORP. AND SUBSIDIARIES

                                    CONTENTS


                                                                            Page

INDEPENDENT AUDITORS' REPORT                                                 F-1


FINANCIAL STATEMENTS
 Consolidated Balance Sheets                                           F-2 - F-3
 Consolidated Statements of Operations                                       F-4
 Consolidated Statement of Shareholders' Equity                        F-5 - F-7
 Consolidated Statements of Cash Flows                                 F-8 - F-9


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                           F-10 - F-43


                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------



Board of Directors and Shareholders
Direct Insite Corp.
Bohemia, New York


We have audited the  accompanying  consolidated  balance sheets of Direct Insite
Corp. and subsidiaries (the "Company") as of December 31, 2001 and 2000, and the
related  consolidated  statements of operations,  shareholders'  equity and cash
flows for each of the three years in the period ended  December 31, 2001.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  consolidated  financial  position of Direct Insite
Corp. and  subsidiaries  as of December 31, 2001 and 2000, and the  consolidated
results of their  operations and their  consolidated  cash flows for each of the
three years in the period ended December 31, 2001 in conformity  with accounting
principles generally accepted in the United States of America.



                                        /s/ Marcum & Kliegman LLP

February 28, 2002
Woodbury, New York


                                      F-1



                      DIRECT INSITE CORP. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                        (in thousands, except share data)

                           December 31, 2001 and 2000




                                     ASSETS

                                                          2001           2000
                                                      ---------------------------
                                                                 
CURRENT ASSETS
- --------------
 Cash and cash equivalents                             $1,359          $10,851
 Accounts receivable, net of allowance for
  doubtful accounts of $53 and $70 in 2001 and
  2000, respectively                                    1,098              260
 Investment in NetWolves Corporation                    1,209            4,922
 Prepaid expenses and other current assets              1,096              451
                                                       ------          -------

       Total Current Assets                             4,762           16,484


PROPERTY AND EQUIPMENT, net                             1,278            1,140
- ----------------------

SOFTWARE COSTS, net                                       508               --
- --------------

INVESTMENT IN NON-MARKETABLE SECURITIES                   656               --
- ---------------------------------------

OTHER ASSETS                                              586              629
- ------------                                           ------          -------

       TOTAL ASSETS                                    $7,790          $18,253
                                                       ======          =======

<FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>

                                      F-2

                      DIRECT INSITE CORP. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                        (in thousands, except share data)

                           December 31, 2001 and 2000



                      LIABILITIES AND SHAREHOLDERS' EQUITY
                      ------------------------------------

                                                          2001           2000
                                                      ---------------------------
                                                                 
CURRENT LIABILITIES
- -------------------
 Accounts payable and accrued expenses                 $  2,057       $  1,715
 Restructuring costs payable, current portion               294          1,526
 Due to bank                                                448             --
 Current portion of long-term debt                          290             --
 Convertible debentures, net of discount of $305             --          2,695
 Income taxes payable                                        --            855
                                                      ----------     ---------
       Total Current Liabilities                          3,089          6,791

OTHER LIABILITIES
- -----------------
 Long-term debt, net of current portion                     103             --
 Restructuring costs payable, long-term                     492            924
                                                     ----------      ---------
       TOTAL LIABILITIES                                  3,684          7,715
                                                     ----------      ---------

COMMITMENTS AND CONTINGENCIES
- -----------------------------
SHAREHOLDERS' EQUITY
- --------------------
 Common stock, $.0001 par value; 150,000,000 shares
    authorized;  2,472,866 and 1,449,871 shares
    issued in 2001 and 2000, respectively; and
    2,401,828 and 1,425,500 shares outstanding
    in 2001 and 2000, respectively                           --             --
 Additional paid-in capital                             104,573        103,569
 Unearned compensation                                       --           (115)
 Accumulated deficit                                   (100,114)       (89,502)
 Accumulated other comprehensive loss                       (25)        (3,086)
                                                     ----------      ---------
                                                          4,434         10,866
 Common stock in treasury, at cost;  24,371 shares
   in 2001 and 2000                                        (328)          (328)
                                                     ----------      ---------
       TOTAL SHAREHOLDERS' EQUITY                         4,106         10,538
                                                     ----------      ---------
       TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY    $    7,790      $  18,253
                                                     ==========      =========
<FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>

                                      F-3


                      DIRECT INSITE CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (in thousands, except per share data)


              For the Years Ended December 31, 2001, 2000 and 1999




                                                   2001              2000             1999
                                              ---------------- ----------------- ----------------
                                                                              
REVENUE                                            $   3,785        $   2,120          $ 24,640
COST OF REVENUE                                          806              322            13,044
                                                   ---------        ---------          --------
       GROSS MARGIN                                    2,979            1,798            11,596
                                                   ---------        ---------          --------
OPERATING EXPENSES
  Research and development                             2,814            4,278            10,525
  Sales and marketing                                  2,532            4,644            17,417
  General and administrative                           3,778            5,505            11,472
  Amortization and depreciation                          985              871             4,738
  Non-recurring restructuring charge                      --           15,176                --
                                                   ---------        ---------          --------
       TOTAL OPERATING EXPENSES                       10,109           30,474            44,152
                                                   ---------        ---------          --------
       Operating Loss                                 (7,130)         (28,676)          (32,556)

OTHER INCOME (EXPENSE)
  Gain on sale of Softworks                               --           47,813            17,107
  Equity in earnings of Softworks                         --               --               512
  Minority interest in earnings of Softworks              --               --               (46)
  Gain on sale of ComputerCOP                             --            8,534                --
  Loss on sales of NetWolves common stock             (3,666)              --                --
  Other-than-temporary decline in Investment in
    NetWolves                                           (150)         (29,737)               --
  Interest income (expense), net                        (363)             370               316
  Other income (expense)                                  75               --                --
                                                   ---------        ---------          --------
Loss Before BENEFIT FROM (Provision FOR)
    income taxes                                     (11,234)          (1,696)          (14,667)

Benefit FROM (Provision for) Income Taxes                622          (10,040)            9,095
                                                   ---------        ---------          --------
NET LOSS                                            $(10,612)        $(11,736)          $(5,572)
                                                   =========        =========           =======
BASIC AND DILUTED NET LOSS PER SHARE                  $(5.88)          $(8.23)           $(4.08)
                                                   =========        =========           =======
Basic and diluted weighted average
    COmmon shares oustanding                           1,804           1,426              1,364
                                                   =========        =========           =======

<FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>

                                      F-4

                      DIRECT INSITE CORP. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY

              For the Years Ended December 31, 2001, 2000 and 1999
                                 (in thousands)



                                                                                    Accumulated
                              Common Stock   Additional                                Other                  Total    Comprehensive
                                              Paid-in      Unearned   Accumulated  Comprehensive Treasury Shareholders'    Income
                           Shares  Amount     Capital    Compensation   Deficit        Loss        Stock      Equity       (Loss)
                           ---------------------------------------------------------------------------------------------------------
                                                                                                
BALANCE - January 1,
  1999                     1,289   $  --     $106,517       $  --      $ (72,194)     $  (307)    $  --      $ 34,016

 Common stock and options
   issued for services        96      --        2,353          --             --           --        --         2,353

 Dividend declared            --      --       (6,000)         --             --           --        --        (6,000)

 Acquisition of treasury
   stock                     (16)     --           --          --             --           --      (393)         (393)
 Currency translation
   adjustment                 --      --           --          --             --           42        --            42      $     42

 Marketable securities
   valuation adjustment       --      --           --          --             --           40        --            40            40


 Net loss                     --      --           --          --         (5,572)          --        --        (5,572)      $(5,572)
                           -----   -----     --------       -----      ---------      -------     -----     ---------       -------
     Total Comprehensive
        Loss                                                                                                                $(5,490)
                                                                                                                            =======

BALANCE - December 31,
  1999 (Forward)           1,369   $  --     $102,870       $  --      $ (77,766)     $  (225)    $(393)    $  24,486
                           -----   -----     --------       -----      ---------      -------     -----     ---------
<FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>

                                      F-5

                      DIRECT INSITE CORP. AND SUBSIDIARIES

            CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY, Continued

              For the Years Ended December 31, 2001, 2000 and 1999
                                 (in thousands)



                                                                                    Accumulated
                              Common Stock   Additional                                Other                  Total    Comprehensive
                                              Paid-in      Unearned   Accumulated  Comprehensive Treasury Shareholders'    Income
                           Shares  Amount     Capital    Compensation   Deficit        Loss        Stock      Equity       (Loss)
                           ---------------------------------------------------------------------------------------------------------
                                                                                                 
BALANCE - December 31,
  1999 (Forward)           1,369   $  --     $102,870       $  --      $ (77,766)     $  (225)    $ (393)    $ 24,486

 Common stock and options
   issued for services       108      --        3,541          --             --           --         --        3,541

 Repayment of Officers'
  Loans                      (28)                (923)         --             --           --         --         (923)

 Dividend declared            --      --       (2,184)         --             --           --         --       (2,184)

 Retirement of treasury
  stock                       --      --         (393)         --             --           --        393           --

 Acquisition of treasury
  stock                      (24)     --           --          --             --           --       (328)        (328)

 Discount on convertible
   debentures                 --      --          658          --             --           --         --           658

 Unearned compensation on
   option grants              --      --           --        (115)            --           --         --          (115)

 Marketable securities
valuation
   adjustment                 --      --           --          --             --       (2,861)        --        (2,861)     $(2,861)


 Net loss                     --      --           --          --        (11,736)          --         --        (11,736)    (11,736)
                           -----   -----     --------      ------      ---------      -------     ------       --------    --------
    Total Comprehensive Loss                                                                                               $(14,597)
                                                                                                                           ========
BALANCE - December 31,

  2000 (forward)           1,425   $  --     $103,569      $ (115)     $ (89,502)     $(3,086)    $ (328)      $ 10,538
                           -----   -----     --------      ------      ---------      -------     ------       --------
<FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>

                                      F-6


                      DIRECT INSITE CORP. AND SUBSIDIARIES

            CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY, Continued

              For the Years Ended December 31, 2001, 2000 and 1999



                                                                                    Accumulated
                              Common Stock   Additional                                Other                  Total    Comprehensive
                                              Paid-in      Unearned   Accumulated  Comprehensive Treasury Shareholders'    Income
                           Shares  Amount     Capital    Compensation   Deficit        Loss        Stock      Equity       (Loss)
                           ---------------------------------------------------------------------------------------------------------
                                                                                                 
BALANCE - December 31,
  2000 (Forward)           1,425   $  --     $103,569        $ (115)    $(89,502)     $(3,086)    $ (328)    $ 10,538

 Common stock issued for
   services                  571      --          797            --           --           --         --          797


 Common stock issued for
  cash                       212      --          500            --           --           --         --          500

 Common stock issued for
    Platinum acquisition      66      --          137            --           --           --         --          137
 Common stock issued for
    settlement of
    restructuring
    liabilities              110      --          181            --           --           --         --          181
 Common stock issued for
    settlement of
    litigation                17      --           47            --           --           --         --           47

 Unearned compensation on
   option grants              --      --           --           115           --           --         --          115

 Discount on convertible
   debentures settled with
   cash                       --      --         (658)           --           --           --         --         (658)


 Marketable securities
valuation
   adjustment                 --      --           --            --           --        3,061         --        3,061       $ 3,061


 Net loss                     --      --           --            --      (10,612)          --         --      (10,612)      (10,612)
                           -----   -----     --------         -----    ---------      -------     ------     --------       -------
    Total Comprehensive Loss                                                                                                $(7,551)
                                                                                                                            =======
BALANCE - December 31,
  2001                     2,401   $  --     $104,573         $  --    $(100,114)     $   (25)    $ (328)    $  4,106
                           =====   =====     ========         =====    =========      =======     ======     ========

<FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>

                                      F-7

                      DIRECT INSITE CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)

              For the Years Ended December 31, 2001, 2000 and 1999


                                                      2001             2000              1999
                                                ----------------- ---------------- -----------------
                                                                              
CASH FLOWS FROM OPERATING ACTIVITIES
 Net loss                                            $(10,612)         $(11,736)       $  (5,572)
 Adjustments to reconcile net loss to net
    cash used in operating activities
      Amortization and depreciation:
         Property and equipment                           929               807            1,020
         Software costs                                    77                --            1,940
         Excess of cost over fair value of net
           assets acquired                                 --                --            1,951
         Other                                              3                 3                3
      Non-cash interest charge pertaining to the
           discount on convertible debentures             346               353               --
      Provision for doubtful accounts                      74                62               --
      Common stock and options exchanged for
           services                                       912             3,426            2,353
      NetWolves common stock exchanged for services
         and for settlement of restructuring charges       --             2,000               --
      Softworks common stock exchanged for services        --                --            4,814
      Gain on disposition of Softworks                     --           (47,813)         (17,107)
      Minority interest and equity in earnings of
         Softworks                                         --                --             (466)
      Gain on sale of ComputerCop, net of $500,000
         of NetWolves common stock exchanged for
         legal services                                    --            (8,534)              --
      Loss on sale and other-than-temporary decline in
         investment in NetWolves Corporation            3,816            29,737               --
      Deferred income tax expense (benefit)                --             9,197           (8,907)
      Accounts receivable                                (824)              121           17,341
      Inventories                                          --                --              169
      Prepaid expenses and other current assets          (680)              465            1,786
      Other assets                                         43              (337)             144
      Accounts payable and accrued expenses               247            (3,731)          (1,669)
      Restructuring costs payable                      (1,483)            2,450               --
      Deferred revenue                                     --               (42)          (1,399)
      Income taxes payable                               (855)              805           (2,043)
                                                   ----------          --------        ---------
             NET CASH USED IN OPERATING
              ACTIVITIES                             $ (8,007)         $(22,767)       $  (5,642)
                                                   ----------          --------        ---------
 <FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>

                                      F-8

                      DIRECT INSITE CORP. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued
                                 (in thousands)

              For the Years Ended December 31, 2001, 2000 and 1999


                                                          2001              2000              1999
                                                    ----------------- ----------------- -----------------
                                                                                    
CASH FLOWS FROM INVESTING ACTIVITIES
- ------------------------------------
  Expenditures for property and equipment             $   (790)           $   (602)         $  (1,499)
  Software development and technology purchases             --                  --               (230)
  Net cash paid in the acquisition of Platinum
     (net of $15 cash acquired)                           (109)                 --                 --
  Proceeds from the license of technology                   --                  --                400
  Reduction in cash resulting from excluding
     Softworks from the consolidated financial
     statements                                             --                  --             (6,759)
  Cash used in the ComputerCop/NetWolves
     transaction (including $2,072 of cash expenses)        --             (22,572)                --
  Investment in NetWolves Corporation                       --              (4,500)                --
  Investment in non-marketable securities                 (500)
  Advances from (to) officers, net                          --                 899               (821)
  Proceeds from the sale of NetWolves common
     stock                                               2,834                  --                 --
  Proceeds from the sale of Softworks common
     stock (net of $3,316 of expenses in 2000)              --              58,142             17,676
                                                     ---------           ---------          ---------
       NET CASH PROVIDED BY INVESTING
        ACTIVITIES                                       1,435              31,367              8,767
                                                     ---------           ---------          ---------
CASH FLOWS FROM FINANCING ACTIVITIES
- ------------------------------------
  Net proceeds from sales of common stock                  500                  --                 --
  Repayments of (net proceeds from) convertible
   debentures                                           (3,751)              2,911                 --
  Advances from bank, net                                  448                  --                 --
  Acquisition of treasury stock                             --                (328)              (393)
  Payment of dividend                                       --              (2,184)            (6,000)
  Repayments of long-term debt, net                       (117)                 --             (3,056)
                                                     ---------           ---------          ---------
       NET CASH (USED IN) PROVIDED BY
        FINANCING ACTIVITIES                            (2,920)                399             (9,449)
                                                     ---------           ---------          ---------
       NET (DECREASE) INCREASE IN CASH
        AND CASH EQUIVALENTS                            (9,492)              8,999             (6,324)

CASH AND CASH EQUIVALENTS - Beginning                   10,851               1,852              8,176
- -------------------------                            ---------           ---------          ---------
CASH AND CASH EQUIVALENTS - Ending                   $   1,359           $  10,851          $   1,852
- -------------------------                            =========           =========          =========
 <FN>
The accompanying notes are an integral part of these consolidated financial statements.
</FN>

                                      F-9

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - Nature of Business
         ------------------

     Direct Insite Corp. and subsidiaries (the "Company"),  primarily operate as
     an application  service provider ("ASP"),  which markets an integrated "fee
     for services"  offering  providing high volume  processing of transactional
     data for billing  purposes,  electronic bill presentation as well as visual
     data  analysis  and  reporting  tools  delivered  via the  Internet for its
     customers.  The Company's core technology is d.b.Express?,  the proprietary
     and patented  management  information  tool, which provides targeted access
     through the mining of large volumes of transactional data via the Internet.
     In 2001, the Company acquired Platinum  Communications,  Inc.  ("Platinum",
     see Note  3), a  Dallas,  Texas  based  company  which  markets  integrated
     business and operational support systems to the telecommunications industry
     primarily  as an ASP;  marketed  as  Account  Management  Systems  ("AMS").
     Further,  as an added source of revenue,  the Company,  during 2001,  began
     providing  custom  engineering  services  to  its  customers.  These  newly
     assembled  product  offerings  enable the Company to provide  comprehensive
     services  from  the raw  transaction  record  through  all of the  internal
     workflow management processes including an electronically delivered invoice
     with customer analytics.  The Company operates fully redundant data centers
     located at its main office in Bohemia, N.Y. and in Newark, NJ.

     In 2000,  the  Company  began  offering a new  consulting  service,  Global
     Telecommunications  Services  ("GTS").  For a  fee,  this  offering,  which
     utilized  d.b.Express,  would  analyze  long  distance,  data and  wireless
     communication   needs;  assist  in  the  negotiation  of  telecommunication
     contracts  and monitor  ongoing  carrier  contract  compliance.  During the
     fourth quarter of 2001, as a result of minimal revenue, the Company decided
     it would no longer market these services.

     The most significant  portion of the Company's  operations had historically
     (through 1999) been conducted through one of its  subsidiaries,  Softworks,
     Inc. ("Softworks").  Through Softworks, the Company developed, marketed and
     supported systems management software products for corporate mainframe data
     centers.  Softworks was wholly owned by the Company  through June 29, 1998,
     and majority owned through March 31, 1999. On January 27, 2000, the Company
     sold its  remaining  interest  to EMC  Corporation  for  approximately  $61
     million in cash, before expenses (see Note 3).

     In June 1998, the Company completed an acquisition of software (and related
     sales and  marketing  rights),  which is designed  to provide non  computer
     literate owners (e.g.  parents,  guardians,  schools,  etc.) the ability to
     identify  threats as well as  objectionable  material that may be viewed by
     users of the  computer on the  Internet  (e.g.  children).  On February 14,
     2000, the Company sold the ComputerCOP  technology to NetWolves Corporation
     (see Note 3).

                                     F-10

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 1 - Nature of Business, continued
         ------------------

     During  1997  through  1999,  the  Company  resold and  installed  computer
     hardware. In 1999, this business unit had one major contract, involving two
     customers, which was completed in 1999. The Company does not currently have
     any other sales contracts and is no longer marketing this product.


NOTE 2 - Significant Accounting Policies
         -------------------------------

     Common Stock Split
     ------------------

     On  May 4,  2001,  a  one-for-fifteen  reverse  stock  split  was  declared
     effective for  shareholders of record as of the close of business on May 7,
     2001. The effect of the stock split has been retroactively reflected in the
     financial  statements  and notes thereto.  Par value and authorized  shares
     remain unchanged at $.0001 and 150,000,000 shares, respectively.

     Principles of Consolidation and Equity Method
     ---------------------------------------------

     The consolidated financial statements include the accounts of Direct Insite
     Corp. and its subsidiaries.  All significant intercompany  transactions and
     balances have been eliminated in consolidation.

     Effective  April  1,  1999,  when  the  Company's   ownership  interest  in
     Softworks,  Inc.  ("Softworks")  (see Note 3) was  reduced  below 50%,  the
     Company  began   accounting  for  Softworks  using  the  equity  method  of
     accounting.   Under  the  equity  method  of   accounting,   the  Company's
     proportionate  share of  Softworks'  earnings or losses was included in the
     Company's  consolidated  operating  results in a single  line  item,  until
     Softworks  was sold in January  2000.  The  separate  public  ownership  of
     Softworks  is  reflected  in the  consolidated  results  of  operations  as
     minority interest through March 31, 1999.

     Revenue Recognition
     -------------------

     The Company  records  revenue in accordance with Statement of Position 97-2
     "Software  Revenue  Recognition",  issued  by  the  American  Institute  of
     Certified  Public  Accountants  (as modified by Statement of Position 98-9)
     and SEC Staff Accounting Bulletin No. 101, regarding revenue recognition in
     the financial  statements.  In some circumstances,  the Company enters into
     arrangements  whereby it is obligated  to deliver to its customer  multiple
     products and/or services (multiple  deliverables).  In these  transactions,
     the Company  allocates the total revenue to be earned under the arrangement
     among the various  elements based on fees for each element agreed to by the
     Company and their customer.  The Company  recognizes revenue related to the
     delivered products or services only if:

          --   Any  undelivered  products or services  are not  essential to the
               functionality of the delivered products or services;

                                      F-11

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 2 - Significant Accounting Policies, continued

     Revenue Recognition, continued
     ------------------------------

          --   Payment for the delivered  products or services is not contingent
               upon delivery of the remaining products or services;

          --   The Company has an enforceable claim to receive the amount due in
               the  event  it does  not  deliver  the  undelivered  products  or
               services and it is probable that such amount is collectible;

          --   There is evidence  of the fair value for each of the  undelivered
               products or services;

          --   Delivery of the delivered element represents the culmination
               of the earnings process.

          The following are the specific revenue  recognition  policies for each
          major category of revenue.

               ASP and AMS Services
               The Company provides  transactional  data processing  services to
               its  customers.  Revenue  from these  services is  recognized  as
               performed.

               Custom Engineering Services
               The Company recognizes  revenue for custom  engineering  services
               using the percentage of completion  method.  Progress is measured
               using the relative fair value of specifically identifiable output
               measures  (milestones).  Revenue is recognized  when the customer
               accepts such milestones.  Costs related to uncompleted milestones
               are deferred and included in other current  assets  (amounting to
               $128,000 at December 31, 2001).

          Cost of Revenue
          ---------------
          Cost of  revenue  in the  consolidated  statements  of  operations  is
          presented exclusive of amortization and depreciation shown separately.

          Property and Equipment
          ----------------------
          Property  and  equipment  are  stated  at cost  and  depreciated  on a
          straight-line  basis over the  estimated  useful  lives of the related
          assets.  Leasehold  improvements  are amortized  over the terms of the
          respective  leases  or  the  service  lives  of  the  related  assets,
          whichever is shorter.  Capitalized lease assets are amortized over the
          shorter of the lease term or the service life of the related assets.

                                      F-12

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 2 - Significant Accounting Policies, continued

     Software Costs
     --------------
     Costs  associated with the  development of software  products are generally
     capitalized  once  technological  feasibility  is  established.   Purchased
     software  technologies  are  recorded  at cost  and  software  technologies
     acquired in purchase business  transactions are recorded at their estimated
     fair value.  Software costs are amortized using the greater of the ratio of
     current  revenue  to  total   projected   revenue  for  a  product  or  the
     straight-line method over its estimated useful life. The useful life of the
     software acquired in the Platinum  acquisition is 5 years.  Amortization of
     software costs begins when products become  available for general  customer
     release. Costs incurred prior to establishment of technological feasibility
     are expensed as incurred and reflected as research and development costs in
     the accompanying consolidated statements of operations.

     Impairment of Long-Lived Assets
     -------------------------------
     The Company reviews its long-lived  assets,  including  goodwill  resulting
     from business  acquisitions,  capitalized  software  costs and property and
     equipment,  for  impairment  whenever  events or changes  in  circumstances
     indicate  that  the  carrying  amount  of  the  assets  may  not  be  fully
     recoverable.  To determine if impairment  exists,  the Company compares the
     estimated future undiscounted cash flows from the related long-lived assets
     to the net carrying amount of such assets. Once it has been determined that
     an impairment  exists,  the carrying value of the asset is adjusted to fair
     value.  Factors  considered  in the  determination  of fair  value  include
     current  operating  results,  trends  and the  present  value of  estimated
     expected future cash flows.

     Income Taxes
     ------------
     The Company  accounts  for income  taxes using the  liability  method.  The
     liability  method  requires  the  determination  of deferred tax assets and
     liabilities  based on the differences  between the financial  statement and
     income  tax bases of assets  and  liabilities,  using  enacted  tax  rates.
     Additionally, net deferred tax assets are adjusted by a valuation allowance
     if, based on the weight of available  evidence,  it is more likely than not
     that  some  portion  or all of the net  deferred  tax  assets  will  not be
     realized.

     Earnings per Share
     ------------------
     The Company  displays  earnings per share in accordance  with  Statement of
     Financial Accounting Standards ("SFAS") No. 128, "Earnings Per Share". SFAS
     No. 128 requires dual presentation of basic and diluted earnings per share.
     Basic  earnings per share  includes no dilution and is computed by dividing
     net income (loss) available to common  shareholders by the weighted average
     number of common shares  outstanding for the period.  Diluted  earnings per
     share  include the  potential  dilution  that could occur if  securities or
     other  contracts  to issue common  stock were  exercised or converted  into
     common stock. Outstanding stock options, warrants and other potential stock
     issuances have not been considered in the  computation of diluted  earnings
     per  share   amounts  since  the  effect  of  their   inclusion   would  be
     antidilutive.

                                      F-13

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2 - Significant Accounting Policies, continued
         -------------------------------

     Cash and Cash Equivalents
     -------------------------
     The Company  considers all  investments  with original  maturities of three
     months or less to be cash equivalents.

     Marketable Securities
     ---------------------
     Marketable  securities,  which are classified as "available for sale",  are
     valued at fair market value. Unrealized gains or losses are recorded net of
     income taxes as accumulated  other  comprehensive  income in  shareholders'
     equity,  whereas  realized gains and losses are recognized in the Company's
     consolidated  statements  of  operations  using the  first-in,  first-  out
     method. Other-than-temporary declines in the value of marketable securities
     are also recognized as a loss in the consolidated statements of operations.

     Advertising and Promotional Costs
     ---------------------------------
     Advertising  and  promotional  costs are reported in "Sales and  marketing"
     expense in the  consolidated  statements of operations  and are expensed as
     incurred.  Advertising  expense for the years ended December 31, 2001, 2000
     and 1999 was $37,000,  $90,000 and  $2,994,000,  respectively.  Advertising
     expense in 1999 included $2,746,000 of expense related to ComputerCop.

     Research and Development
     ------------------------
     Research and development is expensed as incurred.

     Reclassifications
     -----------------
     Certain  reclassifications  have  been made to the  consolidated  financial
     statements  shown for the prior years in order to have them  conform to the
     current year's classifications.

     Concentrations and Fair Value of Financial Instruments
     ------------------------------------------------------
     Financial   instruments   that   potentially   subject   the   Company   to
     concentrations  of credit risk consist  principally of cash investments and
     accounts receivable. At December 31, 2001, the Company has cash investments
     of approximately $1,359,000 at one bank. Concentrations of credit risk with
     respect to  accounts  receivable  are  disclosed  in Note 20.  The  Company
     performs ongoing credit evaluations of its customers'  financial  condition
     and, generally, requires no collateral from its customers. Unless otherwise
     disclosed,  the fair  value of  financial  instruments  approximates  their
     recorded value.

     Use of Estimates
     ----------------
     In preparing consolidated financial statements in conformity with generally
     accepted accounting principles,  management makes estimates and assumptions
     that affect the reported  amounts of assets and liabilities and disclosures
     of  contingent  assets  and  liabilities  at the  date of the  consolidated
     financial  statements,  as well as the  reported  amounts  of  revenue  and
     expenses during the reporting  period.  Disclosures  that are  particularly
     sensitive to estimation  include  management's  plans, as disclosed in Note
     17. Actual results could differ from those estimates.

                                      F-14

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 2 - Significant Accounting Policies, continued
         -------------------------------

     New Accounting Pronouncements
     -----------------------------
     During the period ended March 31, 2001,  the Company  adopted SFAS No. 133,
     "Accounting for Derivative  Instruments and Hedging  Activities".  SFAS No.
     133   establishes   accounting  and  reporting   standards  for  derivative
     instruments,  including certain  derivative  instruments  embedded in other
     contracts  (collectively  referred  to as  derivatives),  and  for  hedging
     activities.   This  Statement   requires  that  an  entity   recognize  all
     derivatives  as either assets or liabilities  in the  consolidated  balance
     sheets and measure those  instruments  at fair value.  The  accounting  for
     changes  in the  fair  value  of a  derivative  instrument  depends  on its
     intended use and the resulting designation.  Implementation of SFAS No. 133
     did not  have  any  material  impact  on the  financial  statements  of the
     Company.

     In July 2001, the Financial Accounting Standards Board ("FASB") issued SFAS
     No. 141,  "Business  Combinations,"  and SFAS No. 142,  "Goodwill and Other
     Intangible  Assets." SFAS No. 141 provides guidance on the accounting for a
     business combination at the date a business  combination is completed.  The
     statement  requires the use of the purchase  method of  accounting  for all
     business  combinations  initiated after June 30, 2001, thereby  eliminating
     use of the  pooling-of-interests  method. SFAS No. 142 provides guidance on
     how to account for goodwill and  intangible  assets after an acquisition is
     completed.  The most substantive  change is that goodwill will no longer be
     amortized,  but instead will be tested for  impairment  periodically.  This
     statement will apply to existing goodwill and intangible assets,  beginning
     in 2002,  and is not  expected to have a material  impact on the  financial
     statements of the Company.

     In  October  2001,  the FASB  issued  SFAS  No.  144,  "Accounting  for the
     Impairment  or Disposal of Long-Lived  Assets".  SFAS No. 144 addresses the
     accounting  model for long-  lived  assets  to be  disposed  of by sale and
     resulting   implementation  issues.  This  statement  requires  that  those
     long-lived assets be measured at the lower of carrying amount or fair value
     less  cost  to  sell,  whether  reported  in  continuing  operations  or in
     discontinued operations.  Therefore, discontinued operations will no longer
     be measured at net realizable value or include amounts for operating losses
     that have not yet occurred.  It also broadens the reporting of discontinued
     operations to include all components of an entity with  operations that can
     be  distinguished  from the rest of the entity and that will be  eliminated
     from the ongoing  operations of the entity in a disposal  transaction.  The
     Company will adopt SFAS No.144 in 2002 and is still  evaluating  the effect
     on the Company's financial position.

                                      F-15

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 3  Acquisitions and Dispositions
        -----------------------------

     Platinum Communications, Inc.
     -----------------------------
     On May 10, 2001, the Company and Platinum Communications, Inc. ("Platinum")
     completed  a  merger  under  an  Agreement  and  Plan  of  Merger  ("Merger
     Agreement").  Under the  Merger  Agreement,  a newly  formed  wholly  owned
     subsidiary of the Company  acquired all of the outstanding  common stock of
     Platinum.

     The purchase price of Platinum  approximated  $281,000,  which consisted of
     $50,000,  and 66,667 shares of common stock  (valued at $138,000,  based on
     the quoted  market  price at the time of the  acquisition)  and  $93,000 of
     acquisition  costs.  The Company issued an additional  46,667 shares of its
     common stock and placed them in escrow (not reflected as outstanding common
     stock),  that are to be released to the former  shareholders  of  Platinum,
     subject  to  certain  performance   provisions  (as  defined),  in  various
     increments through April 2004; 15,556 shares were earned and will be issued
     effective  January  1, 2002,  valued at $20,000  which will be added to the
     cost of the  acquisition.  In addition,  two key employees of Platinum have
     entered into three-year  employment  agreements  with the Company,  with an
     aggregate base  compensation  of $300,000 per annum and options to purchase
     an aggregate of 20,000  shares of the  Company's  common stock vesting over
     three years,  with an exercise price of $2.06, the fair market value on the
     date of the grant. Further, as part of their employment agreements, the two
     key employees can, based upon achieving certain  performance goals, earn an
     aggregate of $300,000 in employee incentive bonuses.

     The  acquisition was accounted for as a purchase and,  accordingly,  assets
     and liabilities were fair valued at the date of acquisition and the results
     of operations are included in the consolidated  financial statements of the
     Company,  commencing  May 1, 2001.  An  allocation of the fair value of the
     assets acquired and liabilities assumed is as follows:


                                                         
     Purchase price:
       Direct Insite common stock issued                    $137,334
       Cash consideration                                     50,000
       Acquisition costs                                      73,266
                                                            --------
                                                            $260,600
                                                            ========
     Allocation of purchase price
         Current assets                                     $103,633
         Software technology                                 584,376
         Property and equipment                              103,520
         Current liabilities                                (405,409)
         Non-current liabilities                            (125,520)
                                                           ---------
                                                            $260,600
                                                            ========

                                      F-16


                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3 - Acquisitions and Dispositions, continued
         -----------------------------

     Platinum Communications, Inc., continued
     -----------------------------

     The following  unaudited pro forma financial  information has been prepared
     as if the  acquisition of Platinum were  consummated as of the beginning of
     each of the periods presented. The pro forma information is not necessarily
     indicative  of the  combined  results  that  would  have  occurred  had the
     acquisition  taken  place  at  the  beginning  of  the  period,  nor  is it
     necessarily  indicative  of the results  that may occur in the future.  (In
     thousands except per share data):


                                                       Year Ended December 31,
                                                        2001             2000
                                                     --------------------------
                                                                

     Revenue                                         $    4,012       $    3,406

     Expense                                             11,408           32,358
                                                     ----------       ----------
                                                         (7,396)         (28,952)

     Other (expense) income, net                         (3,352)          16,940
                                                     ----------       ----------
     Net loss                                          $(10,748)        $(12,012)
                                                     ==========       ==========
     Basic and diluted net loss per share                $(5.89)          $(8.05)
                                                     ==========       ==========
     Weighted average common shares outstanding           1,826            1,493
                                                     ==========       ==========


     Internet Tracking & Security Ventures, LLC and NetWolves Corporation
     --------------------------------------------------------------------
     On June 30, 1998,  pursuant to an Asset  Purchase and Sale  Agreement,  the
     Company  acquired  certain  software and related sales and marketing rights
     from Internet  Tracking & Security  Ventures,  LLC ("ITSV") in exchange for
     126,667  restricted  shares of the  Company's  common  stock and  1,000,000
     restricted  shares of  common  stock of the  Company's  then  wholly  owned
     subsidiary, Softworks.

     In March 1999, the Company sold certain rights to license  ComputerCOP to a
     marketing  company  (Bo-Tel,  Inc.) for $400,000.  The license  rights were
     limited to granting a specified original equipment manufacturer of personal
     computers  the right to embed the software in its computers for sale to the
     general public. Bo-Tel, Inc. is an affiliate of ITSV, and accordingly, this
     sale was  accounted  for as a reduction of the cost of the assets  acquired
     from ITSV.

     Pursuant to an agreement  dated  February 10, 2000, on February  14th,  the
     Company sold its recently formed subsidiary, ComputerCOP Corp. to NetWolves
     Corporation  ("NetWolves",  traded on the NASDAQ  SmallCap Market under the
     symbol "WOLV") in exchange for 1,775,000  shares of NetWolves common stock.
     The assets of ComputerCOP  Corp.  included the ComputerCOP  technology (and
     certain related assets including  inventory) and $20.5 million in cash. The
     transaction  was  treated  as  a  sale  of  the  ComputerCOP technology for

                                      F-17

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3 - Acquisitions and Dispositions, continued
         -----------------------------

     Internet  Tracking  & Security  Ventures,  LLC and  NetWolves  Corporation,
     --------------------------------------------------------------------------
     (continued)
     750,000  shares valued at $15 million and the purchase of 1,025,000  shares
     from  NetWolves  for $20.5  million.  Additionally,  the Company  purchased
     225,000 shares from certain  NetWolves  shareholders for $4.5 million.  The
     sale of the Company's ComputerCOP  technology resulted in a pre-tax gain of
     $8,534,000, net of $2,572,000 of expenses, recorded in the first quarter of
     2000. The $40,000,000  value of the 2,000,000 shares of NetWolves stock was
     determined based upon the quoted market price of the NetWolves stock at the
     time the  transaction  was agreed to and announced  ($20 per share) and was
     also based on a fairness  opinion  obtained from the  Company's  investment
     banker.  In May 2000, the Company's  Chairman of the Board was appointed to
     the NetWolves Board of Directors (also see Note 8).

     Softworks, Inc.
     ---------------
     In October 1993, the Company completed the acquisition of all of the common
     stock of Softworks. Softworks provided systems management software products
     for mainframe data centers. The purchase price approximated $5,700,000.

     Prior to June 30,  1998,  Softworks  was a wholly owned  subsidiary  of the
     Company with 14,083,000  shares of common stock  outstanding.  On August 4,
     1998, Softworks completed an initial public offering of 4,200,000 shares of
     its common stock at a price of $7.00 per share (less  underwriting fees and
     commissions  of $0.49 per  share) as  follows:  1,700,000  shares of common
     stock  were  sold by  Softworks;  1,000,000  shares  were  sold by ITSV and
     1,500,000 shares were sold by the Company.

     Additionally,  in 1998, the Company exchanged 1,877,700 shares of Softworks
     common stock for services rendered and sold 1,000,000  restricted shares of
     Softworks common stock in a private  placement in exchange for a $5,000,000
     full  recourse  promissory  note.  The note was timely  paid in full in the
     first quarter of 1999.

     The following additional  transactions were recorded in 1999:

     --   The Company  exchanged  529,000  restricted shares of Softworks common
          stock  to three  of the  Company's  executive  officers  for  services
          rendered in 1999 resulting in a charge to operations of $2,117,000.

     --   In exchange for services rendered by several  consultants in 1999, the
          Company  granted  options  to  acquire  80,000  restricted  shares  of
          Softworks  common stock owned by the Company that were  exercisable at
          $1.00 per share.  These options were  exercised in 1999.  The $389,000
          value of these options was charged to operations in 1999.

                                      F-18

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 3 - Acquisitions and Dispositions, continued
         -----------------------------

     Softworks, Inc., continued
     ---------------
     --   The Company  exchanged  618,600  restricted shares of Softworks common
          stock to various employees and consultants  (including  117,000 shares
          to a  consultant  with a financial  interest in the ITSV) for services
          rendered in 1999 resulting in a charge to operations of $2,608,000.

     --   125,000  shares of  Softworks  common  stock,  originally  issued to a
          consultant in 1998, were returned to the Company in 1999,  because the
          services  were not  satisfactorily  performed.  The original  $300,000
          value of these shares was credited to operating expenses in 1999.

     --   Softworks  completed a second public  offering of 3,900,000  shares of
          its  common  stock at a price of $10.50 per share  (less  underwriting
          fees and commissions of $.63 per share) as follows:  1,000,000  shares
          were sold by Softworks, 1,256,933 shares were sold by the Company, and
          1,643,067  shares  were  sold  by  other  existing  shareholders.   In
          conjunction  with the offering,  the Company issued  200,000  contract
          options to acquire  restricted  shares of Softworks common stock owned
          by the Company to a consultant,  exercisable at $1.00 per share, which
          vested upon  completion  of the offering.  The options were  exercised
          when vested.

     The total value of the Softworks  common stock exchanged by the Company for
     the above- described  services  (excluding the 200,000 contract options) in
     1999 was  $4,814,000.  As a result  of these  transactions,  the  Company's
     ownership  in  Softworks  was further  reduced to 35% at December 31, 1999.
     Accordingly,  the Company recognized a gain of $17,107,000 representing the
     difference  between the fair value of the Softworks  common stock exchanged
     or  sold,  and  the  related  adjusted  carrying  value  of  the  Company's
     investment in Softworks (pursuant to Staff Accounting Bulletins 51 and 84).

     In April 1999, the Company's  ownership of Softworks was reduced below 50%,
     and  accordingly,   commencing  April  1,  1999,  Softworks'  results  were
     accounted  for using the  equity  method of  accounting  and were no longer
     consolidated. Under the equity method of accounting, the Company's share of
     Softworks'  earnings or losses was included in the  Company's  consolidated
     operating results in a single line item.  Summarized financial  information
     of Softworks for the entire year ended  December 31, 1999 is as follows (in
     thousands):


                                  

     Revenue                         $54,570
     Cost of revenue                   3,325
                                     -------
     Gross margin                     51,245
     Operating expenses               48,805
                                     -------
            Operating Income         $ 2,440
                                     =======
            Net income                $1,456
                                      ======



                                      F-19

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3 - Acquisitions and Dispositions, continued
         -----------------------------

     Softworks, Inc., continued
     ---------------
     Pursuant to a tender offer dated  December  21, 1999,  the Company sold its
     remaining  35% interest in  Softworks (a total of 6,145,767  shares) to EMC
     Corporation  and  its  subsidiary   ("EMC")  for  $10.00  per  share.   The
     transaction,  which was completed on January 27, 2000,  provided  aggregate
     cash proceeds of $61,458,000 and resulted in a pre-tax gain of $47,813,000,
     net of  $3,316,000  of  expenses,  recorded  in the first  quarter of 2000.
     Pursuant to an Indemnification and Escrow Agreement,  the Company deposited
     $10,000,000 of the sales  proceeds into an interest  bearing escrow account
     to secure any potential liabilities arising from certain  indemnifications.
     The escrow funds were released to the Company in December 2000.

     Unaudited Pro forma condensed  consolidated  statements of operations as if
     the ComputerCop and Softworks transactions described above were consummated
     as of the beginning of the two year period ended  December 31, 2000, are as
     follows (in thousands except per share data):


                                                  Year Ended December 31,
                                                    2000           1999
                                                  -----------------------

                                                           

        Revenue                                   $   2,089      $ 13,692
        Cost of revenue                                 311        12,039
                                                  ---------      --------
        Gross margin                                  1,778         1,653

        Total operating expenses                     30,245        28,100
                                                  ---------      --------
        Operating loss                              (28,467)      (26,447)

        Other income (expense)
           Loss on write down of
              investment in NetWolves               (29,737)           --
           Other, net                                   370           274
                                                   --------      --------
        Net loss                                   $(57,960)     $(26,173)
                                                   ========      ========
        Basic and diluted net loss per share         (40.65)       (19.19)
                                                   ========      ========

                                      F-20

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



     NOTE 4 - Accounts Receivable and Due to Bank
              -----------------------------------

     During  October  2001,  the Company  entered  into an  Accounts  Receivable
     Purchase  Agreement with a Bank,  whereby the Company from time to time may
     assign some of their  accounts  receivable  to the Bank on a full  recourse
     basis. Upon specific invoice approval,  an advance of 80% of the underlying
     receivable is provided to the Company. The remaining balance (20%), less an
     administrative  fee of  approximately  0.5%  plus  interest  at the rate of
     1-1/2% per month,  is paid to the Company once the  customer has paid.  The
     maximum  amount of all assigned  receivables  outstanding at any time shall
     not exceed $1.5 million. This agreement expires in October 2002.

     At December 31, 2001,  the Company had assigned  approximately  $560,000 of
     accounts  receivable to the Bank and received advances of $448,000 from the
     Bank.


NOTE 5 - Prepaid Expense and Other Current Assets
         ----------------------------------------

     Prepaid expenses and other current assets consist of the following:



NOTE 5 - Prepaid Expense and Other Current Assets
         ----------------------------------------

     Prepaid expenses and other current assets consist of the following:


                                                           December 31,
                                                     2001              2000
                                               ----------------------------------
                                                          (In thousands)
                                                               
       Prepaid expenses                           $  369             $332
       Tax refund receivable                         615               --
       Notes and loans receivable                    112               87
       Marketable securities available for sale       --               32
                                                  ------             ----
                                                  $1,096             $451
                                                  ======             ====


NOTE 6 - Property and Equipment
         ----------------------

     Property and equipment consist of the following:


                                                             December 31,            Useful life
                                                        2001            2000          in Years
                                                      -------------------------------------------
                                                           (in thousands)
                                                                            
       Computer equipment and purchased software        $ 4,928        $ 3,811        3 - 7
       Furniture and fixtures                               421            392        5 - 7
                                                        -------        -------
                                                          5,349          4,203
       Less: accumulated deprecation and amortization    (4,071)        (3,063)
                                                        -------        -------
             Property and Equipment, Net                $ 1,278        $ 1,140
                                                        =======        =======

                                      F-21

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 6 - Property and Equipment, continued
         ----------------------

     Depreciation and amortization expense related to property and equipment for
     the years ended December 31, 2001, 2000 and 1999 was $908,000, $871,000 and
     $1,009,000, respectfully.


NOTE 7 - Software Costs
         --------------

     Software costs consist of the following:


                                                            December 31,
                                                      2001             2000
                                                     ------------------------
                                                         (in thousands)
                                                                
       Capitalized software development costs         $ 4,361          $ 3,775
       Less: accumulated amortization                  (3,853)          (3,775)
                                                      -------          -------
             Software Costs, Net                      $   508          $    --
                                                      =======          =======

     Amortization  expense related to software  development  costs for the years
     ended December 31, 2001,  2000 and 1999 was $77,000,  none, and $1,780,000,
     respectfully.

NOTE 8 - Investment In Securities
         ------------------------

     Non-Marketable
     --------------
     In  February  2001,  the  Company  acquired   2,000,000  shares  of  Voyant
     Corporation   ("Voyant")   through  an  equity   investment   of  $500,000.
     Additionally,  in November 2001, the Company acquired  15,680,167 shares in
     exchange  for 60,000  shares of  NetWolves  common  stock,  with a value of
     $156,000.  Further,  as part of an anti-dilution  protection  clause in the
     initial  investment  agreement,  the Company is  entitled to  approximately
     46,000,000  additional shares,  which will increase the Company's ownership
     in Voyant to approximately 10.5%.

     Voyant is a privately held company,  and accordingly,  through December 31,
     2001, the investment has been reflected on the Company's balance sheet as a
     non-marketable  security,  at cost. The Company  recently  began  providing
     administrative services to Voyant and will begin charging Voyant $5,000 per
     month effective January 1, 2002; the value of these services is not readily
     determinable.  The Company's  Chairman is also the Chairman of Voyant. As a
     result of the foregoing,  the Company believes that it has achieved a level
     of influence such that the Company will begin to account for its investment
     in Voyant utilizing the equity method of accounting  commencing  January 1,
     2002.

                                      F-22

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 8 - Investment In Securities
         ------------------------

     Marketable Available for Sale
     -----------------------------

     As discussed in Note 3, the Company obtained  2,000,000 shares of NetWolves
     common  stock in February  2000.  During the year ended  December 31, 2000,
     75,000 shares were exchanged as part of the  restructuring  plan (Note 14),
     25,000 shares were used to pay legal fees to the Company's  general counsel
     with respect to the NetWolves transaction, and 25,000 shares were issued as
     a bonus to an executive officer, resulting in a balance of 1,875,000 shares
     at  December  31,  2000.  All shares  exchanged  were valued at $20. In the
     fourth  quarter  of  2000,  the  Company   determined  that  there  was  an
     other-than-temporary  decline in the value of the NetWolves common stock to
     a value of $7,763,000  ($4.14 per share).  At December 31, 2000, the quoted
     market  value  of the  1,875,000  shares  of  NetWolves  common  stock  was
     $4,922,000  ($2.625 per share).  The unrealized  loss was  $32,578,000,  of
     which,  $29,737,000  was recorded as a charge to operations  and $2,841,000
     was recorded as a charge to "accumulated other comprehensive loss."

     During the year ended December 31, 2001, the Company sold 466,500 shares in
     the open market at prices ranging from $2.29 to $5.30, aggregating proceeds
     of  approximately  $1,434,000.  Additionally,  the Company  sold  1,000,000
     shares in a private  transaction  resulting  in proceeds  of  approximately
     $1,400,000 and exchanged  50,000 shares valued at $130,000 in settlement of
     related  expenses.  Further,  the Company  exchanged  60,000  shares for an
     additional  investment in Voyant.  At December 31, 2001,  the Company owned
     298,500 shares with a quoted market value $1,209,000 ($4.05 per share).


NOTE 9 - Accounts Payable and Accrued Expenses
         -------------------------------------

     Accounts payable and accrued expenses consist of the following:



                                                   December 31,
                                             2001             2000
                                            -----------------------
                                                (in thousands)
                                                       
       Trade accounts payable              $   672           $   367
       Sales taxes payable                     633               632
       Accrued payroll and benefits            255               373
       Other accrued expenses                  497               343
                                           -------           -------
                                           $ 2,057           $ 1,715
                                           =======           =======

                                      F-23

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 10 - Convertible Debentures
          ----------------------

     On  September  27, 2000,  the Company  entered into an agreement to sell an
     aggregate  principal  amount of $3,000,000 of Convertible  Debentures  (the
     "Debentures") bearing interest at a rate of 6% per annum, due September 27,
     2002.  The Company  sold a $2,000,000  Debenture  on September  27, 2000, a
     $500,000  Debenture  in October  2000 and a $500,000  debenture in December
     2000, and incurred $119,000 of expenses.

     The Debentures were  convertible  into shares of the Company's common stock
     beginning February 25, 2001, subject to certain limitations. The conversion
     price was to be the lesser of $0.90 or 82% of the average per share  market
     value at the time of the conversion. The Company had the right, exercisable
     at any time,  to prepay  all or any  portion of the  outstanding  principal
     amount of the  Debentures for which  conversion  notices had not previously
     been  delivered.  In January 2001,  the Company  exercised  its  prepayment
     rights and paid the Holders $3,700,000,  plus accrued interest. As a result
     of the prepayment, the Company recorded a loss of $185,000 during 2001.

     The Debentures  originally had a minimum  assured  discount of 18% from the
     fair value of the Company's  common stock,  as defined.  In connection with
     that discount,  the Company recorded debt discount of $658,000 upon receipt
     of $3,000,000 in funds and was  amortizing the discount over the period the
     security was issued to the date it first became  convertible.  Accordingly,
     the Company  recorded a non-cash  interest charge of $353,000 in 2000. As a
     result of the prepayment,  the discount,  which was originally  credited to
     additional paid-in- capital, was reversed in 2001.


NOTE 11 - Long-term Debt
          --------------

     Long-term debt consists of the following (in thousands):


                                                          December 31,
                                                     2001             2000
                                                    -----------------------
                                                               
       Lines of credit (a)                          $ 174          $  --
       Capitalized lease obligations (b)              210             --
       Other                                            9             --
                                                    -----          -----
                                                      393
       Less current portion                          (290)            --
                                                    -----          -----
          Long-term debt, net of current portion    $ 103          $  --
                                                    =====          =====
<FN>

     (a)  The  Company  has  three  lines  of  credit,  which  were  assumed  in
          connection  with the Platinum  acquisition  (Note 3). These lines have
          various expiration dates. One line has no expiration date and bears an
          interest rate of prime plus 1%, is collateralized by substantially all
          the assets of  Platinum  and is  personally  guaranteed  by one of the
          former  officers of Platinum.  The second line expires in May 2003 and
          bears an interest  rate of 10%. The third line  contains no expiration
          date and bears an interest  rate of 16.75%.

                                      F-24

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

  NOTE 11  Long-term  Debt, continued
           ----------------

     (b)  The Company has equipment under capital lease obligations  expiring at
          various times through 2004. The assets and  liabilities  under capital
          leases are recorded at the lower of the present  values of the minimum
          lease  payments  or the fair  values of the  assets.  The  assets  are
          included in property  and  equipment  and are  depreciated  over their
          estimated useful lives.
</FN>


          As of December 31, 2001  minimum  future  lease  payments  under these
          capital leases are:



                    Year Ending December 31,                  Amount
         ----------------------------------------------- -----------------
                       (in thousands)

                                                             
            2002                                                $119
            2003                                                  75
            2004                                                  34
                                                                ----
            Total minimum lease payments                         228
            Less: amounts representing interest                  (18)
                                                                ----
            Net minimum lease payments                          $210
                                                                ====


NOTE 12 - Shareholders' Equity
          --------------------

     Common Stock
     ------------
     Year Ended December 31, 2001
     ----------------------------
     In September  2001,  the Board of Directors  approved a shareholder  rights
     plan under which  shareholders  of record as of August 28, 2001  received a
     right, upon the occurrence of a Triggering  Event, as defined,  to purchase
     one share of the  Company's  common  stock at an  exercise  price of $2.50,
     subject to  adjustment.  The rights  attached  to the shares  expire on the
     earlier  of (i) August  27,  2006 or (ii)  redemption  or  exchange  of the
     rights.  The rights  have  certain  anti-takeover  effects  and would cause
     substantial  dilution  to a person  who  attempts  to acquire  the  Company
     without the consent of the Board of Directors.

     Year Ended December 31, 2000
     ----------------------------
     In  February  2000,  the  Company  declared a  dividend  of $1.50 per share
     (aggregating  $2,184,000) to its  shareholders  of record on March 15, 2000
     and paid on May 1, 2000.

     Pursuant to a Board  Resolution  adopted in January  1999,  the Company was
     authorized  to  repurchase  shares of its common stock at times and amounts
     that  would be in the best  interest  of the  Company.  During  the  fourth
     quarter 2000,  24,371  shares of common stock were  purchased at an average
     price of $12.74.

                                      F-25

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 12 - Shareholders' Equity, continued
          ---------------------

     Year Ended December 31, 1999
     ----------------------------
     Pursuant to a Board  Resolution  adopted in January  1999,  the Company was
     authorized  to  repurchase  shares of its common stock at times and amounts
     that would be in the best  interest of the  Company.  During  1999,  15,772
     shares of common stock were purchased at an average price of $24.90.

     Pursuant to a Board Resolution  adopted in August 1999, the Company paid on
     November 15, 1999, a cash dividend of $6,000,000  (approximately  $4.35 per
     share) to shareholders of record as of September 30, 1999.

     Transactions with officers, employees and consultants
     -----------------------------------------------------
     During the year ended  December 31, 2001, the Company issued 976,328 shares
     of its common stock as detailed below:

     --   Issued  570,512  shares of its  common  stock for  services  valued at
          $797,000 as follows:

          o    63,785  shares  to its Board of  Directors  as  compensation  for
               serving on various committees, valued at $108,000.

          o    442,727 shares to  consultants as payment of certain  liabilities
               valued at $584,000.

          o    64,000 shares for employee bonuses, valued at $105,000.

     --   Sold  212,766  shares of its common  stock at $2.35,  a premium to the
          quoted market price,  to the Chairman of the Board of Directors of the
          Company for $500,000.

     --   Issued 66,667 shares of its common stock to the former shareholders of
          Platinum as part of the Merger Agreement, valued at $137,000 (see Note
          3).

     --   Issued  109,715  shares of its  common  stock as  payment  of  certain
          restructuring liabilities, valued at $181,000.

     --   Issued  16,668  shares  of its  common  stock  valued  at  $47,000  as
          settlement of a certain legal matter (see Note 16).

     During the year ended  December 31, 2000, the Company issued 108,563 shares
     of its common  stock  valued at $30.00 per share  based on the then  quoted
     price of the Company's common stock as follows:

     --   Issued  32,667  shares  of its  common  stock  (net of  16,667  shares
          rescinded) as settlement of certain employee,  director and consultant
          liabilities in conjunction with its restructuring  plan (Note 14). The
          shares  were  valued  at  $980,000.

                                      F-26

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 12 -  Shareholders'  Equity,
          continued

     Transactions with officers, employees and consultants
     -----------------------------------------------------
     --   Issued  32,483  shares  of its  common  stock  (net  of  3,083  shares
          rescinded) as settlement of employee  bonuses.  The shares were valued
          at $974,500, of which $468,000 was accrued in 1999.

     --   Issued  44,000  shares  of its  common  stock  (net  of  2,500  shares
          rescinded)  to various  consultants  for which it  recorded a non-cash
          charge to earnings of $1,320,000.  S.J. & Associates,  Inc. was issued
          25,000  of these  shares  upon  achieving  certain  performance  goals
          pursuant to its 1999 contract.

     --   Cancelled 587 shares as collateral payment of outstanding receivables.

     Additionally,  the Company's  Chairman and Chief Executive Officer tendered
     27,345 shares of the Company's  common stock,  valued at $923,000  based on
     the quoted price at the time, towards the repayment of officers' loans.

     During the year ended  December 31, 1999,  the Company issued the following
     restricted common stock:

     --   As part of a bonus  incentive  compensation  plan,  the Company issued
          44,367 shares to several non-executive employees for which it recorded
          a non cash charge to operations of $1,010,000.

     --   Issued  44,033 shares of its common stock to various  consultants  for
          whom it recorded a non cash charge to operations of $1,050,000.

     --   In lieu of cash,  in January  1999,  the Company  issued 7,667 shares,
          valued at $100,000,  for an acquisition of a technology license.  This
          asset was fully amortized during the year ended December 31, 1999.

     Stock Option Plans
     ------------------
     Effective  June 1, 2000,  the Company's  Board of Directors  authorized and
     adopted a plan for compensation, referred to as the 2000 Stock Option Plan,
     which provides for the grant of non-qualified  stock options,  to officers,
     employees and  consultants to the Company,  exercisable at the market price
     on the date of grant.  All grants,  which have  varying  expiration  dates,
     shall  be  subject  to  various  vesting   conditions   including  specific
     performance  goals.  There are no shares available to be issued pursuant to
     this plan.

     During May 2001,  the Board approved the 2001 Stock  Option/Stock  Issuance
     Plan whereby  330,000 shares of its  authorized  but unissued  common stock
     were reserved.  The Plan is divided into two separate equity  programs:  an
     option grant program and a stock issuance program. Under the stock issuance


                                      F-27

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 12 - Shareholders' Equity, continued
          --------------------

     Stock Option Plans, continued
     -------------------

     program, the purchase price per share is fixed by the Board of Directors or
     committee but cannot be less than the fair market value of the common stock
     on the issuance date.  There are no shares  available to be issued pursuant
     to this plan.

     At the Company's annual meeting of stockholders held on September 17, 2001,
     the Company's  shareholders ratified the 2001-A Stock Option/Stock Issuance
     Plan whereby  600,000  shares of its  authorized but unissued or reacquired
     common stock were  reserved.  Similar to the 2001 Plan,  the 2001-A Plan is
     divided into two separate  equity  programs:  an option grant program and a
     stock  issuance  program.  Under the stock issuance  program,  the purchase
     price per share is fixed by the Board of Directors or committee  but cannot
     be less than the fair  market  value of the  common  stock on the  issuance
     date. As of December 31, 2001,  565,555 shares remain available pursuant to
     this plan. Additional shares were issued in 2002 (Note 21).

     The Company has adopted the disclosure provisions of Statement of Financial
     Accounting  Standards No. 123,  "Accounting for  Stock-Based  Compensation"
     ("SFAS 123"). The Company applies APB Opinion No. 25, "Accounting for Stock
     Issued to  Employees,"  and related  interpretations  in accounting for its
     plans and recognizes non cash compensation charges related to the intrinsic
     value of stock options granted to employees.  If the Company had elected to
     recognize  compensation  expense  based  upon the fair value at the date of
     grant  for  awards  under  these  plans,  consistent  with the  methodology
     prescribed  by SFAS 123, the effect on the  Company's net loss and net loss
     per share would be as follows (in thousands, except per share data):



                                                               Year Ended December 31,
                                                      2001               2000              1999
                                               ------------------- ------------------ ----------------
                                                                              
     Net loss
      As reported                                 $(10,612)           $(11,736)         $(5,572)
                                                  ========            ========          =======
      Pro forma                                   $(10,920)           $(12,046)         $(6,118)
                                                  ========            ========          =======
     Basic and diluted net loss per share
      As reported                                   $(5.88)             $(8.23)          $(4.08)
                                                  ========            ========          =======
      Pro forma                                     $(6.05)             $(8.40)          $(4.50)
                                                  ========             ========          =======


     The fair value of Company  common stock  options  granted to employees  are
     estimated on the date of grant using the Black-Scholes option-pricing model
     with the following  assumptions:  (1) expected volatility of 69.0% to 74.1%
     in  2001,  70.6 to 73.1%  in 2000  and 62% to 66% in  1999,  (2)  risk-free
     interest  rates of 5.79% in 2001,  5.80% in 2000 and 5.81% in 1999, and (3)
     expected  lives of 1 to 4.5 years in 2001,  1.80 to 5.00  years in 2000 and
     2.00 to 3.53 years in 1999.

                                      F-28

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 12 - Shareholders' Equity, continued
          --------------------

     Stock Option Plans, continued
     -------------------
     The Company grants options under multiple  stock-based  compensation  plans
     that do not differ  substantially in the characteristics of the awards. The
     following  is a summary of stock option  activity for 2001,  2000 and 1999,
     relating  to  all  of the  Company's  common  stock  plans  (shares  are in
     thousands):


                                                                           Weighted
                                                                           Average
                                                                           Exercise
                                                         Shares             Price
                                                    ------------------ -----------------
                                                                    
     Outstanding at January 1, 1999                      189               $  53.70

      Granted                                            125                  18.75
      Exercised                                           --                     --
      Forfeited                                          (20)                173.10
                                                        -----
     Outstanding at December 31, 1999                     294                 30.60

      Granted                                             153                 14.70
      Exercised                                            --                    --
      Forfeited                                          (193)                27.45
                                                        -----
     Outstanding at December 31, 2000 (Forward)           254                 23.85

                                                        -----



                                                                           Weighted
                                                                           Average
                                                                           Exercise
                                                         Shares             Price
                                                    ------------------ -----------------
                                                                    
     Outstanding at December 31, 2000 (Forward)          254               $ 23.85

      Granted                                            277                  1.66
      Exercised                                           --                    --
      Forfeited                                         (103)                36.73
                                                       -----
     Outstanding at December 31, 2001                    428                  6.55
                                                       =====


     At December 31, 2001, a total of 250,000 options are exercisable at various
     exercise prices:  129,000 options are exercisable at $1.63,  87,000 options
     are  exercisable at prices ranging from $11.25 to $20.16 and 34,000 options
     at $26.25 to $30.00.  The  weighted-average  remaining  contractual life of
     options  outstanding at December 31, 2001 is 2.43 years. A total of 429,000
     shares of the Company's common stock are reserved for options, warrants and
     contingencies at December 31, 2001.

                                      F-29

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 12 - Shareholders' Equity, continued
          ---------------------

     Stock Option Plans, continued
     -------------------
     At December  31,  2000,  a total of 254,000  options  were  exercisable  at
     various exercise prices: 196,000 options were exercisable at prices ranging
     from  $11.25 to $20.16  per share,  51,000  options at $26.25 to $31.35 and
     7,000  options  at $93.75  to  $384.00.  The  weighted-  average  remaining
     contractual  life of options  outstanding  at  December  31,  2000 was 2.67
     years.

     At December  31,  1999,  a total of 285,000  options  were  exercisable  at
     various exercise prices: 274,000 options were exercisable at prices ranging
     from  $18.75 to $30.00  per  share,  4,000  options at $37.50 to $52.50 and
     7,000  options  at $93.75  to  $384.00.  The  weighted-  average  remaining
     contractual  life of options  outstanding  at  December  31,  1999 was 3.08
     years.

     Total  compensation  costs  recognized for stock option awards  amounted to
     $115,000, $152,000 and $193,000 for the years ended December 31, 2001, 2000
     and 1999,  respectively.  Compensation  cost  represents  the fair value of
     options  granted  to non-  employees  and the  intrinsic  value of  options
     granted  to  employees.  The total  value of the 2000  options  granted  to
     non-employees was $267,000. These options have vesting periods ranging from
     immediate  to two years.  As of December  31,  2000,  there was $115,000 of
     unearned  compensation  relating to the unvested  portion of these options,
     which vested in 2001.

     Registration Statements/Restricted Securities
     ---------------------------------------------
     The Company has used  restricted  common  stock for the purchase of certain
     companies  (Note 3), as  compensation  to  employees  and  consultants  for
     services  rendered,  and  has  sold  restricted  common  stock  in  private
     placements.   At  December  31,  2001,   approximately  703,000  shares  of
     restricted common stock were issued and outstanding.

     On March 24, 2000 the Company  filed a  registration  statement on Form S-8
     (No.  333- 33274) for 284,833  options and 25,653  shares of the  Company's
     common stock that was effective  upon filing.  The primary  purpose of this
     registration  statement  was to  register  options  and  shares  issued  to
     employees and certain consultants.

     On February 11, 1999 the Company filed a registration statement on Form S-8
     (No.  333- 72203) for 150,816  options and 148,672  shares of the Company's
     common stock that was effective  upon filing.  The primary  purpose of this
     registration  statement  was to register  options,  which were  repriced in
     October 1998, and shares issued to employees and certain consultants.

                                      F-30

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 13 - Income Taxes
          ------------

     As a result of the Company's sale of its remaining interest in Softworks in
     January 2000 and the sale of its  ComputerCOP  technology  in February 2000
     (Note 3), the Company  recognized  a taxable  gain in the first  quarter of
     2000.   Accordingly,   the  Company  reduced  its  valuation  allowance  by
     $9,197,000  (approximately  $7,000,000  of which  relates to  deferred  tax
     assets created in previous years) as of December 31, 1999.

     The following table  summarizes  components of the (provision)  benefit for
     current and deferred  income  taxes for the years ended  December 31, 2001,
     2000 and 1999:


                                                        Year Ended December 31,
                                                 2001              2000             1999
                                           ---------------- ----------------- ---------------
                                                              (in thousands)
                                                                        
        Current
         Federal                             $    565            $   (718)        $    196
         State and other                           57                (125)              (8)
                                             --------            --------         --------
             Total                                622                (843)             188
                                             --------            --------         --------
        Deferred
         Federal                                   --              (9,197)           8,950
         State and other                           --                  --              (43)
                                             --------            --------         --------
             Total                                 --              (9,197)           8,907
                                             --------            --------         --------
                                             $    622            $(10,040)         $ 9,095
                                             --------            --------         --------


     The following table summarizes the significant differences between the U.S.
     Federal  statutory  tax  rate  and the  Company's  effective  tax  rate for
     financial  statement  purposes for the years ended December 31, 2001,  2000
     and 1999:


                                                            Year Ended December 31,
                                                        2001          2000          1999
                                                      ------------------------------------
                                                                          
       U.S. Federal statutory tax rate                  35.0%        35.0%          35.0%
       State and local taxes, net of U.S. Federal
        tax effect                                        --         (7.4)            --
       Impact of Alternative Minimum Tax                (5.0)       (42.3)            --
       Gain on sale of Softworks and
         ComputerCOP                                      --        (90.1)            --
       Loss and other-than-temporary decline in
         investment in NetWolves                       (11.9)      (613.7)            --
       Restructuring costs timing difference             2.8        (33.4)            --
       Reduction of deferred tax asset valuation
         reserve                                          --           --           47.9
       Utilization of net operating loss
         carryforward                                     --        199.3             --
       Permanent differences - compensation               --        (50.5)         (12.2)
       Increase in valuation allowance                 (24.5)          --             --
       Amortization of intangible assets                  --           --           (6.0)
       Other                                            (1.9)        11.1           (2.7)
                                                       ------      ------         ------
                                                         5.5%      (592.0)%         62.0%
                                                       ======      ======         ======


                                      F-31

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 13 - Income Taxes, continued
          -------------

     The tax effects of  temporary  differences  that give rise to deferred  tax
     assets and liabilities are summarized as follows:


                                                         December 31,
                                                    2001            2000
                                                  -------------------------
                                                      (in thousands)
                                                             
       Deferred tax assets
         Net operating loss carryforwards         $ 25,851         $ 10,080
         Tax credit carryforward                        --              565
         Fixed and intangible assets                   237              135
         Other-than-temporary decline in
            investment in NetWolves                     50           12,490
         Restructure accrual                           302               --
         Other                                         103               85
                                                  --------         --------
                                                    26,543           23,355
       Valuation allowance                         (26,543)         (23,355)
                                                  --------         --------
             Deferred tax assets                  $     --         $     --
                                                  ========         ========


     During 2000, $36 million of net operating loss  carryforwards were utilized
     to  substantially  reduce the  taxable  income  resulting  from the gain on
     disposition  of  Softworks.  At  December  31,  2001,  the  Company has net
     operating  loss  carryforwards  remaining of  approximately  $61 million to
     reduce future taxable  income,  if any. These losses,  which expire through
     2021, are subject to substantial limitations as a result of IRC Section 382
     rules governing changes in control.  Approximately $49 million these losses
     are  available  to be  utilized  in the year  2002.  After  the year  2002,
     approximately  $1.2 million of losses become  available  each year (subject
     to, among other things,  adjustment  upon further changes in control) until
     the losses expire.


NOTE 14  Restructuring
         -------------

     In the first quarter 2000, the Company's newly appointed Board of Directors
     approved and the Company  announced a restructuring  plan to streamline the
     Company's operations and overhead structure,  including: (i) elimination of
     employees,   expenses  and  commitments   that  supported  the  ComputerCOP
     technology  (sold to  NetWolves,  Note 3), (ii)  elimination  of employees,
     expenses and commitments that supported the Company's  development  project
     related to a multi-media  display station,  and (iii) general  reduction of
     operating  expenses.  As a result,  the  Company  recorded a  non-recurring
     restructuring  charge of  $15,176,000  during the year ended  December  31,
     2000, related to the termination of 53 employees,  retirement  packages for
     certain  Company  officers and  directors,  and the  termination of certain
     long-term  consulting  contracts and operating leases. Cash requirements of
     this plan were estimated at $12,696,000;  $980,000 was settled with Company
     stock;  and  $1,500,000  was settled with  NetWolves  common  stock.  As of
     December 31, 2001, the remaining cash requirement is $786,000,  $294,000 is
     payable over the next twelve months,  and $492,000 is payable through March
     2005.

                                      F-32

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 14 - Restructuring, continued
          -------------

     The  restructuring  charge includes costs directly related to the Company's
     plan.  EITF No.  94-3 and SEC Staff  Accounting  Bulletin  No. 100  provide
     specific  requirements  as to appropriate  recognition of costs  associated
     with  employee  termination   benefits  and  other  exit  costs.   Employee
     termination costs are recognized when details of the severance arrangements
     are  communicated  to affected  employees  (all 53 employees  were actually
     terminated  in  March  2000).   Other  exit  costs  (such  as   contractual
     obligations) that are not associated with or that do not benefit activities
     that will be continued are  recognized at the date of commitment to an exit
     plan subject to certain  conditions.  Other costs  directly  related to the
     restructuring  that are not eligible for recognition at the commitment date
     are expensed as incurred.

     The  activity in the  restructuring  accrual  through  December 31, 2001 is
     summarized below:


                                              Officer/director
                                 Employee        retirement      Consulting     Operating
                              terminations        packages        contracts      leases         Other          Total
                             --------------------------------------------------------------------------------------------
                                                                                          
  Restructuring charges          $2,088,000      $ 7,666,000     $3,681,000     $  357,000   $1,384,000     $15,176,000
     to operations,
     during 2000

  Company stock
      Issuances                          --         (100,000)     (630,000)             --     (250,000)       (980,000)

  NetWolves stock
      exchange                           --       (1,500,000)        --                 --                   (1,500,000)

  Cash expenditures              (2,056,000)      (5,508,000)    (1,938,000)      (140,000)    (604,000)    (10,246,000)
                                -----------      -----------    -----------      ---------    ---------     -----------
  Restructuring accrual,
     December 31, 2000               32,000          558,000      1,113,000       217,000       530,000       2,450,000

  Company stock
      Issuances                          --               --       (131,000)           --       (50,000)       (181,000)

  Cash expenditures                 (30,000)        (548,000)      (296,000)     (129,000)     (480,000)     (1,483,000)
                                -----------      -----------    -----------      --------     ---------     -----------
  Restructuring accrual,
     December 31, 2001          $     2,000      $    10,000    $   686,000      $ 88,000     $      --     $   786,000
                                ===========      ===========    ===========      ========     ==========    ===========


     --   Employee  termination  costs represent  severance and related benefits
          for the 53 employees that were  terminated in March 2000: 18 employees
          in sales and administration,  14 employees involved in the development
          project  related  to a multi-  media  display  station,  11  employees
          related  to  ComputerCOP  and 10  employees  in general  research  and
          development.  Of  these  employees,  44  received  severance  benefits
          generally  payable over 3 to 9 months,  commencing April 2000.

                                      F-33

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 14 - Restructuring, continued
          --------------

     --   Officer/director retirement packages represent retirement packages for
          the Company's  Chairman,  its Chief Executive  Officer and other board
          members aggregating $7,666,000. $1,500,000 was paid with 75,000 shares
          of NetWolves common stock (valued at $20 per share), $100,000 was paid
          with 50,000  shares of Company  common stock,  $5,508,000  was paid in
          2000,  $500,000  was  paid in  January  2001 and the  $58,000  balance
          relates to employee benefits payable over various time periods.

     --   The Company  settled 5  long-term  consulting  contracts  that will no
          longer be required for an aggregate of $3,681,000.  The Company agreed
          to pay off a 1999  consulting  agreement with S.J. & Associates,  Inc.
          for $1,276,000.  Additionally,  the Company  settled three  consulting
          agreements  that were  entered into during 2000  (originally  totaling
          $1,785,000)  for an aggregate of  $1,277,000  (one of the  agreements,
          settled for $524,000,  is with a related party).  Further, the Company
          paid $1,128,000 as part of a retirement arrangement with the Company's
          general counsel.  These  obligations are payable as follows:  $630,000
          was paid in the form of the  Company's  common stock;  $1,938,000  was
          paid in 2000;  and the  $1,113,000  balance is payable  through  March
          2005.

     --   Operating  leases  represent the  settlement  of the  remaining  lease
          payments with respect to certain  automobile and equipment leases that
          are no longer  required.  Payments  are  expected  to be paid over the
          remaining terms of the leases, which range from 3 to 17 months.

     --   Other  costs  include  consulting  fees  related to the  creation  and
          execution  of the  restructuring  plan  (including  $250,000 to S.J. &
          Associates,  Inc. paid in the form of 125,000  shares of the Company's
          common stock), legal fees and other exit costs.


NOTE 15 - Related Party and Other Transactions
          ------------------------------------

     Three former executive  officers of the Company had received  advances from
     time to time,  with such  advances  being  payable  upon demand and bearing
     interest  at the rate of 7% per  annum.  In the  first  quarter  2000,  the
     officers  repaid  $1,706,000 of these  advances,  consisting of $783,000 in
     cash and 27,345 shares of Company common stock valued at $923,000.

     In 2000 and 1999,  the  Company  granted  1,667 and 1,667  shares of common
     stock (valued at $30.00 and $27.00 per share,  respectively)  to an outside
     Director  (who  resigned in March 2000) for legal and  consulting  services
     provided to the Company.  In 2000,  the Company also granted  1,333 options
     with an  exercise  price of $31.35 per share,  which were valued at $17,000
     and fully vested at December 31, 2000. Additionally, during the years ended
     December 31, 2000 and 1999,  the Company paid to such  director  consulting
     fees of $52,000 and  $170,000,  respectively.

                                      F-34

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

  NOTE 15 - Related Party and Other Transactions, continued
            -------------------------------------

     In 2000, the Company granted 1,667 shares of common stock (valued at $30.00
     per share) for  consulting  expenditures  incurred in  connection  with the
     restructuring  plan (Note 14) to another outside  Director (who resigned in
     March 2000). The Company paid such Director consulting fees of $13,000, and
     $63,000  in  each  of  the  years  ended   December   31,  2000  and  1999,
     respectively.  In 1999 the Company  granted  1,667  shares of common  stock
     (valued at $27.00 per share).  Additionally,  in 1999,  6,667 stock options
     were granted to such Director, valued at $45,000.

     In 2000, the Company  granted to a third outside  Director (who resigned in
     March 2000) 1,667 shares of common  stock  (valued at $30.00 per share) for
     consulting  expenditures incurred in connection with the restructuring plan
     (Note 14). In addition,  the Company granted 1,333 options with an exercise
     price of $31.35 for consulting services, which were valued at approximately
     $21,000, and were fully vested at December 31, 2000.

     In the first quarter 2000, the Company entered into a multi-year  agreement
     with a consultant  that is a family  member of one of the former  officers.
     Subsequently,  the  Company  incurred a $524,000  restructuring  charge for
     terminating this agreement.  At December 31, 2001,  approximately $9,000 of
     this settlement remains unpaid.

     In 2000, the Company's  general counsel received 25,000 shares of NetWolves
     common  stock,  valued at $20.00 per share (Note 3), to pay legal fees with
     respect to the  NetWolves  transaction  and 4,167  shares of the  Company's
     common stock (valued at $30.00 per share) for consulting  expenses incurred
     in  connection  with the  restructuring  plan (Note 14). In  addition,  the
     general  counsel  received  $1,000,000  of cash  compensation  as part of a
     retirement  arrangement.  In 1999, the Company's  general counsel  received
     cash compensation of $689,000,  and 75,000 shares of Softworks common stock
     and 10,000  Company  stock  options  valued at  $395,000,  for business and
     financial consulting services rendered.

     In 1999, a consultant (who also has a financial  interest in ITSV) received
     cash  compensation of $215,000 and 117,000 shares of Softworks common stock
     valued at $423,000 for various consulting services.

     S.J. & Associates, Inc.
     -----------------------
     The Company has entered into  various  agreements  with S.J. &  Associates,
     Inc.  (including its affiliates are  collectively  referred to as "SJ") for
     various services that provide for the following compensation:

     --   In 2001, the Company incurred $292,000 of consulting expenses with SJ.
          The  consulting  expense  was  paid in the form of  $152,000  in cash,
          82,858 shares of Company  common stock (valued at $87,000) and $53,000
          in expense related to 2000 option grants vesting in 2001.

                                      F-35

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 15 - Related Party and Other Transactions, continued
          -------------------------------------

     S.J. & Associates, Inc., continued
     ------------------------
     --   In 2001,  the  Company  reduced its  obligation  to SJ relating to the
          restructure  plan by  $406,000.  The  amount  was  paid in the form of
          109,715 shares  (valued at  approximately  $181,000),  and $225,000 in
          cash.

     --   In 2001, the Company  settled prior year  obligations to SJ (valued at
          approximately $36,000) with 22,285 shares of Company common stock.

     --   In 2000, the Company issued 8,333 shares (valued at $30.00 per share),
          for  consulting  fees  related to the  creation  and  execution of the
          restructuring plan.

     --   In 2000, the Company incurred  $1,060,000 of consulting  expenses with
          SJ. The  consulting  expense was paid in the form of $274,000 in cash,
          25,000 shares of Company common stock (valued at $30.00 per share) and
          10,000  stock  options  with an  exercise  price of $11.25  per share,
          resulting in a charge of approximately $36,000.

     --   SJ received  minimum  annual  compensation  pursuant to two agreements
          aggregating  $227,000 per annum through  November 1999.  Commencing in
          December 1999, SJ was to receive minimum annual compensation  pursuant
          to two  agreements  aggregating  $316,000  per annum.  The  agreements
          expire in November 2004; however, one of the agreements was settled as
          part of the 2000  restructuring  plan for  $1,276,000 (as discussed in
          Note 14).  SJ also  consulted  with  Softworks  in various  capacities
          throughout 1999 and received compensation directly from Softworks.

     --   In 1999,  the Company  entered  into an  agreement  with SJ to provide
          assistance  to the Company in  locating,  negotiating  and  ultimately
          closing a transaction for the sale of the Company's  entire  remaining
          holdings  of  Softworks,   the  sale  of  the  Company's   ComputerCOP
          technology and related  investment in NetWolves  Corporation (Note 3).
          The  Company  agreed to pay SJ 4.0% of the value of the  transactions.
          Accordingly,  in the first  quarter 2000,  SJ earned  $2,458,000  with
          respect to the Softworks  transaction  and $1,420,000  with respect to
          the transaction with NetWolves Corporation.

     --   In 1999,  SJ was retained to assist the Company in its efforts to sell
          shares in  Softworks  second  public  offering  (Note 3). The  Company
          issued  200,000  contract  options  to  acquire  restricted  shares of
          Softworks common stock owned by the Company,  exercisable at $1.00 per
          share,  which  vested  upon  completion  of  Softworks  second  public
          offering. The options were exercised in June 1999.

    --    In November 1999,  100,000 shares of Softworks  common stock and 5,333
          shares of the Company's  common stock were issued to SJ as payment for
          various consulting matters.  Additionally,  SJ was awarded 5,000 fully
          vested options of the Company's common stock exercisable at $18.75 per
          share (which  expired  November 30, 2001).  The stock and options were
          valued at $621,000 and were charged to operations in 1999.

                                      F-36

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 15 - Related Party and Other Transactions, continued
          -------------------------------------

     S.J. & Associates, Inc., continued
     ------------------------
     --   During 1999, the Company paid an affiliate of SJ $700,000  relating to
          certain multi- media Internet technology.

NOTE 16 - Commitments and Contingencies
          -----------------------------

     Operating Leases
     ----------------
     Operating leases are primarily for office space, equipment and automobiles.
     At December 31, 2001, the future  minimum lease  payments  under  operating
     leases are summarized as follows (in thousands):


             Year Ending December 31,
                                                Amount
            ------------------------------ ----------------
                 (in thousands)
                                           
                  2002                         $    573
                  2003                              357
                  2004                               93
                  2005                               74
                  2006                               49
                                               --------
                  Total                          $1,146
                                               ========


     Rent  expense  approximated  $499,000,  $340,000 and $592,000 for the years
     ended December 31, 2001, 2000 and 1999, respectively.

     Employment Agreement
     --------------------
     In December 2001, the Company entered into an employment agreement with the
     President of the Company,  which expires in January 2004.  Compensation  is
     $175,000 per annum plus a bonus at the discretion of the Board.

     Defined Contribution Plan
     -------------------------
     The Company  provides  pension  benefits to  eligible  employees  through a
     401(k)  plan.   Employer   matching   contributions  to  this  401(k)  plan
     approximated $46,000,  $41,000 and $41,000 for the years ended December 31,
     2001, 2000 and 1999, respectively.

     Settlement of Legal Matters
     ---------------------------
     In March 1995, an action was originally commenced against the Company and a
     number  of  defendants.  In early  1997,  after a change  in  counsel,  the
     plaintiff amended the complaint for a second time, now naming as defendants
     only the Company and three of its officers.  The second  amended  complaint
     alleged that certain third parties,  unrelated to the Company,  transferred
     unauthorized  certificates  representing  66,667  shares  of the  Company's

                                      F-37

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 16 - Commitments and Contingencies, continued
          ------------------------------

     Settlement of Legal Matters, continued
     ---------------------------
     common  stock to the  plaintiff.  The  certificates  had not  been  legally
     acquired from the Company and the Company had reported the  certificates to
     the Securities and Exchange  Commission as stolen  certificates.  Plaintiff
     requested validation of the transfer of the certificates and sought damages
     of an unspecified amount. The Company denied plaintiff's  allegations and a
     motion for  summary  judgment  was  granted in favor of the Company and its
     officers.  However,  the plaintiff filed an appeal,  which was contested by
     the Company.  During the fourth quarter of 2000 the parties agreed, subject
     to District  Court  approval to settle this matter for 16,668 shares of the
     Company's  common  stock.  As such,  during the fourth  quarter of 2000 the
     Company  accrued  $62,000 to cover the value of the shares  plus  estimated
     $18,000 in legal fees. In September  2001,  the District Court approved the
     settlement and the shares were issued.

     In August of 1999, the Company and all of its former  directors were served
     with a  complaint  filed  in the  Chancery  Court of  Delaware.  This was a
     derivative  action,  which was an action brought by the plaintiff on behalf
     of the Company, in which the Company, for technical reasons, was named as a
     nominal defendant along with the directors. The plaintiffs alleged that the
     individual  defendants  breached their  respective  fiduciary duties to the
     Company by awarding  excess  compensation  and was requesting a judgment in
     favor of the  Company  for  such  excess  compensation.  An  answer  to the
     complaint  was  interposed,   denying  the  material   allegations  of  the
     complaint.  On June 29, 2001, this matter was resolved through the issuance
     of a Stipulation of Dismissal, without prejudice.


NOTE 17 - Management's Plans
          ------------------

     For the year ended  December 31, 2001,  the Company  continued to incur net
     losses and use  substantial  amounts of cash in operating  activities.  The
     Company  has  been  dependent  upon  the  cash  generated  from the sale of
     Softworks in 2000 as well as the sale of NetWolves common stock to fund its
     operations. Additionally, during 2001, the Company raised $500,000 from the
     sale of its own common stock to its Chairman of the Board of Directors.

     The Company's management has and will continue to take numerous steps which
     it believes will create positive  operating cash flow for the Company.  Key
     measures are as follows:

          --   The March 2000  restructure  plan,  which  significantly  reduced
               operating expenses;
          --   Expanding the Company's products and services;
          --   Materially  improving  its sales  efforts  through  expanding its
               marketing staff;
          --   In  2002,  the  Company  entered  into a new ASP  agreement  with
               International  Business Machines Corporation ("IBM"),  which will
               enable IBM to provide an electronic  invoice to their  customers;

                                      F-38

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 17 - Management's Plans, continued
          -------------------

          --   The Company generated in excess of $800,000 in custom engineering
               fees in 2001 and believes that this revenue should  continue into
               2002;

          --   The Company also acquired Platinum Communications, Inc. (Note 3),
               which  broadened  the  Company's  product  offerings.  Management
               believes this  acquisition  significantly  enhances the Company's
               current  market  strategy  by allowing  it to  capitalize  on the
               growing trend for outsource  services  within the  communications
               sector;

          --   As an  additional  measure to reduce the Company's use of cash, a
               payroll  rate  reduction  program  was in effect  October 1, 2001
               through March 31, 2002. This plan reduced executive  compensation
               20% and the remainder of the work force incurred a 10% reduction;

          --   The Company was unable to generate  revenue  from its GTS product
               offering  and  ceased   marketing   this  product   offering  and
               eliminated all associated costs; and

          --   In October  2001,  the  Company  also  entered  into an  Accounts
               Receivable Purchase  Agreement,  which has provided an additional
               source of liquidity.

          --   In  January  2002,  the  Company  raised an  additional  $612,000
               through the issuance of long-term debt and the sale of its common
               stock to  members of the  Company's  Board of  Directors,  senior
               executives and other non-related parties (Note 21). Additionally,
               the Company has obtained a commitment  from its  Chairman,  other
               members  of the  Board  of  Directors  as well  as its  executive
               officers,   in   which   they   will   provide,   under   certain
               circumstances, up to an aggregate of $750,000 for working capital
               purposes if needed.

          Management  believes that its plan will ultimately  enable the Company
          to generate positive cash flows from operations.  Until such time, the
          Company  believes  that  its  present  cash on  hand,  the sale of the
          remainder  of  its  NetWolves  common  stock,  as  well  as  obtaining
          additional  debt  and/or  equity  financing  should  provide  adequate
          funding through at least December 31, 2002.  However,  there can be no
          assurances  that the Company will have  sufficient  funds to implement
          its current  plan.  In such an event,  the Company  could be forced to
          significantly alter its plan and reduce its operating expenses,  which
          could have an adverse  effect on revenue  generation and operations in
          the near term.

NOTE 18 - Consolidated Statements of Cash Flows
          -------------------------------------

          Supplemental  disclosure of cash flow  information for the years ended
          December 31, 2001, 2000 and 1999 is summarized as follows:


                                               Year Ended December 31,
                                    2001               2000                1999
                                 -----------------------------------------------
                                                  (in thousands)
                                                                 
        Interest paid             $467              $  8                  $139
                                  ====              ====                  ====
        Net taxes paid            $849              $ 38                  $102
                                  ====              ====                  ====

                                      F-39

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 18 - Consolidated Statements of Cash Flows, continued
          --------------------------------------

     Non-cash  investing and financing  activities  for the years ended December
     31, 2001, 2000 and 1999 are summarized as follows:


                                                                        Year Ended December 31,
                                                                   2001           2000          1999
                                                                ----------------------------------------
                                                                            (in thousands)
                                                                                       
   Net cash paid in  Platinum  acquisition  (2001) and
   reduction in cash from  Softworks  de-consolidation
   (1999):
       Account and installment receivables                      $  (88)          $   --          $ 33,942
       Prepaid expenses and other current
          Assets                                                    --               --             2,282
       Property and equipment, net                                (104)              --             2,698
       Intangible assets, net                                     (585)              --             6,653
       Other non current assets                                     --               --             2,061
       Accounts payable and accrued
          Expenses                                                 194               --            (4,468)
       Deferred revenue                                             --               --           (26,787)
       Current and long-term debt                                  337               --            (4,460)
       Minority interest                                            --               --            (9,353)
       Investment in Softworks                                      --               --            (9,327)
       Common stock issued in acquisition                          137               --                --
                                                                 -----           ------          --------
             Decrease in cash and cash
              equivalents                                        $(109)          $   --          $ (6,759)
                                                                 =====           ======          ========
Capitalized leases incurred                                      $ 173           $   --          $     --
                                                                 =====           ======          ========


     Additional  non-cash investing and financing  activities for the year ended
     December 31, 2000 are summarized as follows:

     --   In  conjunction  with the sale of  ComputerCop  Corp.  (Note  3),  the
          Company received  1,775,000 shares of NetWolves common stock valued at
          $35,500,000 in exchange for $24,394,000 of ComputerCop  assets,  which
          included $20,500,000 cash.

     --   The Company's  former  chairman and Chief Executive  Officer  tendered
          27,345 shares of the Company's  common stock valued at $923,000 toward
          the repayment of officers' loans.

                                      F-40

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 19 - Products and Services
          ---------------------

     The Company and its subsidiaries  currently operate in one business segment
     and have,  during the years 2001,  2000 and 1999,  provided  five  separate
     products:  computer  software,  ASP Services,  custom engineering fees, AMS
     Services, and equipment sales and installations. With the sale of Softworks
     and  ComputerCOP  (computer  software) in the first quarter 2000 as well as
     the suspension of equipment sales unit, ("professional services" unit), the
     Company is now focused on managed services,  custom engineering and its AMS
     product  offerings.  Refer to Note 1 for a  detailed  description  of these
     products and services.


                                                         Year Ended December 31,
                                                   2001             2000             1999
                                                -------------------------------------------
                                                                (in thousands)
                                                                          
     Computer Software (including  $42
       and $3,570 of maintenance revenue
       in 2000 and 1999, respectively)           $     --          $     73         $ 10,907
     ASP fees                                       2,506             2,047            1,436
     Custom Engineering fees                          814                --               --
     AMS fees                                         465                --               --
     Equipment Sales and Installations                 --                --           12,297
                                                 --------          --------         --------
       Total Revenue                               $3,785            $2,120          $24,640
                                                 ========          ========         ========


NOTE 20 - Major Customers
          ---------------

     For the years ended December 31, 2001 and 2000, IBM accounted for 82.2% and
     80.5% of the Company's revenue, respectively.  Accounts receivable from IBM
     amounted  to  $850,000  and  $204,000,  at  December  31,  2001  and  2000,
     respectively.

     For the year ended  December 31, 1999,  the Company had one major  contract
     involving two customers,  with combined  revenue of  $12,297,000  (49.9% of
     total revenue).  This amount is included in the  Professional  Services and
     Domestic categories.


NOTE 21 - Subsequent Events
          -----------------

     In January 2002,  the Company  entered into a two-year  services  agreement
     with its  Chairman.  During the first year of the  agreement,  compensation
     will consist of 180,000  restricted  shares of the Company's  common stock,
     which  will be  expensed  over the first  twelve  months of the  agreement.
     During the second year of the  agreement,  compensation  will  consist of a
     monthly  fee of $15,000.  Further,  the  Chairman  received  240,000  stock
     options, which vest ratably during the two-year term of the agreement.  The
     stock  options  have an exercise  price  equal to the closing  price of the
     Company's common stock on the date of the agreement.

                                      F-41


                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 21 - Subsequent Events, continued
          -----------------

     In January 2002, the Company retained  Broadband  Capital  Management,  LLC
     ("Broadband")  as a  non-exclusive  financial  advisor to  provide  general
     financial advisory services.  The Company expects Broadband to, among other
     areas,  assist in  maximizing  shareholder  value,  advise  the  Company on
     matters relating to its capitalization and evaluate  alternative  financing
     structures  and  arrangements.  The term of the agreement is for 12 months,
     with an aggregate  fee of $120,000.  The parties  subsequently  agreed that
     Broadband  would be paid with 120,000 shares of the Company's  common stock
     in lieu of cash.

     In January  2002,  the Company  issued an  aggregate  of 213,580  shares of
     common stock to  substantially  all of its employees as payment of $224,000
     of bonuses accrued at December 31, 2001.

     In January 2002,  the Company's  Board of Directors  authorized and adopted
     the 2002 Stock / Stock  Option Plan  whereby  625,000  shares of its common
     stock were  reserved.  Similar to both the 2001 and the 2001-A  Plans (Note
     12), the 2002 Plan is divided into two separate equity programs:  an option
     grant  program  and a stock  issuance  program.  Under the  stock  issuance
     program, the purchase price per share is fixed by the Board of Directors or
     committee but cannot be less than the fair market value of the common stock
     on the issuance date. Further, in January 2002, the Company granted 405,000
     stock  options to several of its  employees.  The options vest in one third
     increments on April 30, 2002,  December 31, 2002 and June 30, 2003, with an
     exercise price of $1.05 per share.

     In January 2002, the Company's  Chairman loaned the Company  $250,000.  The
     term of the loan is three years and bears interest at 5%, payable quarterly
     in arrears. Additionally, the Company raised approximately $362,000 through
     the sale of 344,524  shares of the Company's  common stock to other members
     of the  Company's  Board of  Directors,  senior  executives,  Broadband and
     certain other non-related parties.


NOTE 22 - Quarterly Financial Data (Unaudited)
          ------------------------------------


                                                             Year Ended December 31, 2001,
                                              First             Second            Third            Fourth
                                             Quarter           Quarter           Quarter          Quarter
                                         ----------------- ----------------- ---------------- -----------------
                                                        (in thousands, except per share amounts)
                                                                                    
     Revenue                                 $    517         $    677          $  1,153         $  1,438
     Gross margin                                 428              521               847            1,103
     Operating loss                            (1,701)          (2,267)           (1,783)          (1,379)
     Loss on sales of NetWolves
        common stock                               --              (98)               --           (3,718)
     Other (expense) income                      (317)              10                16                3
     (Provision for) benefit from
         income taxes                             (33)             (13)               --              668
                                             --------         --------          --------          -------
            Net Loss                          $(2,051)         $(2,368)          $(1,767)         $(4,426)
                                             ========         ========          ========          =======
            Basic and Diluted Net
               Loss Per Share                 $ (1.44)         $ (1.44)           $(0.90)          $(2.10)
                                             ========         ========          ========          =======



                                      F-42

                      DIRECT INSITE CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 22 - Quarterly Financial Data (Unaudited), continued
          ------------------------------------



                                                             Year Ended December 31, 2000,
                                              First             Second            Third            Fourth
                                             Quarter           Quarter           Quarter          Quarter
                                         ----------------- ----------------- ---------------- -----------------
                                                        (in thousands, except per share amounts)
                                                                                    

     Revenue                                 $    526         $    500         $     557      $       537
     Gross margin                                 437              420               493              448
     Operating loss                           (24,194)          (1,424)           (1,324)          (1,734)
     Gain on sale of Softworks                 47,813               --                --               --
     Gain on sale of ComputerCOP                8,534               --                --               --
     Other-than-temporary decline
        in Investment in NetWolves                 --               --                --          (29,737)
     Other income (expense)                       332              212               131             (305)
     (Provision for) benefit from
         income taxes                         (12,812)             385               379            2,008
                                            ---------         --------          --------          -------
            Net (Loss) Income                $ 19,673         $   (827)         $   (814)        $(29,768)
                                             ========         ========          ========          =======




                                                                Year Ended December 31, 2000,
                                              First             Second            Third            Fourth
                                             Quarter           Quarter           Quarter          Quarter
                                         ----------------- ----------------- ---------------- -----------------
                                                        (in thousands, except per share amounts)
                                                                                    

            Basic Net (Loss) Income
               Per Share                     $13.90           $  (0.65)           $(0.65)         $(20.85)
                                           ========           =========          ========         ========
            Diluted Net (Loss)
                Income Per Share             $13.90           $  (0.65)           $(0.65)         $(20.85)
                                           ========           =========           =======         ========


     The unaudited interim financial information reflects all adjustments, which
     in the opinion of  management,  are  necessary  to a fair  statement of the
     results of the interim  periods  presented,  all  adjustments are of normal
     recurring nature.


                                      F-43